summary by mdas - budget office of the federation ... business incubation centre ado-ekiti...

84
SUMMARY BY FUNDS 2014 FGN BUDGET PROPOSAL NO CODE FUND TOTAL ALLOCATION 24,059,509,868 6,787,308,701 30,846,818,569 19,948,794,239 4,110,715,629 24,059,509,868 6,787,308,701 30,846,818,569 1 0228 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY 19,948,794,239 4,110,715,629 Federal Government of Nigeria SUMMARY BY MDAs 2014 FGN BUDGET PROPOSAL NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION 991,161,350 405,624,570 1,396,785,920 2 0228002001 NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES 607,471,646 138,175,771 745,647,417 613,799,472 1,359,446,889 1 0228001001 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS 569,996,166 421,165,184 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY 2014 FGN BUDGET PROPOSAL NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION 3 031 CAPITAL DEVELOPMENT FUND MAIN 6,787,308,701 30,846,818,569 1 021 MAIN ENVELOP - PERSONNEL 19,948,794,239 2 022 MAIN ENVELOP - OVERHEAD 4,110,715,629 39,481,391 100,518,609 140,000,000 8 0228006001 COOPERATIVE INFORMATION NETWORK 397,767,094 20,721,083 418,488,177 10,689,530 429,177,707 7 0228005003 ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE 0 39,481,391 1,694,363,842 507,000,000 2,201,363,842 6 0228005002 CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA 0 39,481,391 39,481,391 90,518,609 130,000,000 5 0228005001 NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA 1,481,815,759 212,548,083 423,271,234 322,850,273 746,121,507 4 0228004001 NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY 189,750,391 89,561,144 279,311,535 123,951,676 403,263,211 3 0228003001 SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA 323,618,488 99,652,746 73,050,383 0 73,050,383 14 0228008007 BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE 216,156,646 40,010,303 256,166,949 500,000,000 756,166,949 13 0228008006 BIORESOURCE DEVELOPMENT CENTRE KATSINA KATSINA STATE 43,040,080 30,010,303 42,033,900 0 42,033,900 12 0228008004 BIORESOURCE DEVELOPMENT CENTRE 33,977,622 30,010,303 63,987,925 0 63,987,925 11 0228008003 BIORESOURCE DEVELOPMENT CENTRE ISANLU KOGI STATE 27,023,597 15,010,303 1,437,951,042 260,203,681 1,698,154,723 10 0228008002 BIORESOURCE DEVELOPMENT CENTRE ABUJA FCT 26,486,698 24,610,303 51,097,001 0 51,097,001 9 0228008001 NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY - 1,294,380,708 143,570,333 56,838,538 0 56,838,538 20 0228012001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - KANO 63,423,244 15,941,391 79,364,635 0 79,364,635 19 0228011001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABA 41,361,806 15,476,732 303,418,447 412,316,688 715,735,135 18 0228010001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - AGEGE 91,355,986 19,552,875 110,908,861 0 110,908,861 17 0228009001 BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE ABUJA 193,070,881 110,347,565 82,027,493 0 82,027,493 16 0228008009 BIORESOURCE DEVELOPMENT CENTRE OWODE OGUN STATE 41,769,041 30,010,303 71,779,345 0 71,779,345 15 0228008008 BIORESOURCE DEVELOPMENT CENTRE OGBOMOSO OSUN STATE 53,017,190 29,010,303 63,370,831 0 63,370,831 24 0228016001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - WARRI 25,536,485 13,972,404 39,508,889 0 39,508,889 23 0228015001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - MINNA 51,546,352 11,824,479 58,293,423 0 58,293,423 22 0228014001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - CALABAR 21,482,226 11,904,774 33,387,000 0 33,387,000 21 0228013001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - NNEWI 42,439,195 15,854,228

Upload: dokhanh

Post on 25-Mar-2018

216 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

SUMMARY BY FUNDS

2014 FGN BUDGET PROPOSAL

NO CODE FUND TOTAL ALLOCATION

24,059,509,868 6,787,308,701 30,846,818,569

19,948,794,239 4,110,715,629 24,059,509,868 6,787,308,701 30,846,818,569

1 0228FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY

19,948,794,239 4,110,715,629

Federal Government of Nigeria

SUMMARY BY MDAs

2014 FGN BUDGET PROPOSAL

NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION

991,161,350 405,624,570 1,396,785,920

2 0228002001NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES

607,471,646 138,175,771 745,647,417 613,799,472 1,359,446,889

1 0228001001FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS

569,996,166 421,165,184

FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY

2014 FGN BUDGET PROPOSAL

NO CODE MDA TOTAL PERSONNEL TOTAL OVERHEAD TOTAL RECURRENT TOTAL CAPITAL TOTAL ALLOCATION

3 031 CAPITAL DEVELOPMENT FUND MAIN 6,787,308,701

30,846,818,569

1 021 MAIN ENVELOP - PERSONNEL 19,948,794,239

2 022 MAIN ENVELOP - OVERHEAD 4,110,715,629

39,481,391 100,518,609 140,000,000

8 0228006001 COOPERATIVE INFORMATION NETWORK

397,767,094 20,721,083 418,488,177 10,689,530 429,177,707

7 0228005003

ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE

0 39,481,391

1,694,363,842 507,000,000 2,201,363,842

6 0228005002CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA

0 39,481,391 39,481,391 90,518,609 130,000,000

5 0228005001NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA

1,481,815,759 212,548,083

423,271,234 322,850,273 746,121,507

4 0228004001NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY

189,750,391 89,561,144 279,311,535 123,951,676 403,263,211

3 0228003001SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA

323,618,488 99,652,746

73,050,383 0 73,050,383

14 0228008007BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE

216,156,646 40,010,303 256,166,949 500,000,000 756,166,949

13 0228008006BIORESOURCE DEVELOPMENT CENTRE KATSINA KATSINA STATE

43,040,080 30,010,303

42,033,900 0 42,033,900

12 0228008004BIORESOURCE DEVELOPMENT CENTRE

33,977,622 30,010,303 63,987,925 0 63,987,925

11 0228008003BIORESOURCE DEVELOPMENT CENTRE ISANLU KOGI STATE

27,023,597 15,010,303

1,437,951,042 260,203,681 1,698,154,723

10 0228008002BIORESOURCE DEVELOPMENT CENTRE ABUJA FCT

26,486,698 24,610,303 51,097,001 0 51,097,001

9 0228008001NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY -

1,294,380,708 143,570,333

56,838,538 0 56,838,538

20 0228012001TECHNOLOGY BUSINESS INCUBATOR CENTRE - KANO

63,423,244 15,941,391 79,364,635 0 79,364,635

19 0228011001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABA

41,361,806 15,476,732

303,418,447 412,316,688 715,735,135

18 0228010001TECHNOLOGY BUSINESS INCUBATOR CENTRE - AGEGE

91,355,986 19,552,875 110,908,861 0 110,908,861

17 0228009001BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE ABUJA

193,070,881 110,347,565

82,027,493 0 82,027,493

16 0228008009BIORESOURCE DEVELOPMENT CENTRE OWODE OGUN STATE

41,769,041 30,010,303 71,779,345 0 71,779,345

15 0228008008BIORESOURCE DEVELOPMENT CENTRE OGBOMOSO OSUN STATE

53,017,190 29,010,303

63,370,831 0 63,370,831

24 0228016001TECHNOLOGY BUSINESS INCUBATOR CENTRE - WARRI

25,536,485 13,972,404 39,508,889 0 39,508,889

23 0228015001TECHNOLOGY BUSINESS INCUBATOR CENTRE - MINNA

51,546,352 11,824,479

58,293,423 0 58,293,423

22 0228014001TECHNOLOGY BUSINESS INCUBATOR CENTRE - CALABAR

21,482,226 11,904,774 33,387,000 0 33,387,000

21 0228013001TECHNOLOGY BUSINESS INCUBATOR CENTRE - NNEWI

42,439,195 15,854,228

Page 2: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

48,925,114 0 48,925,114

26 0228018001TECHNOLOGY BUSINESS INCUBATOR CENTRE - GUSAU

57,602,582 10,016,638 67,619,220 0 67,619,220

25 0228017001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 37,929,179 10,995,936

49,588,898 0 49,588,898

32 0228024001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 65,516,191 12,228,704 77,744,894 0 77,744,894

31 0228023001TECHNOLOGY BUSINESS INCUBATOR CENTRE - BAUCHI

37,629,070 11,959,828

45,132,418 0 45,132,418

30 0228022001TECHNOLOGY BUSINESS INCUBATOR CENTRE - IGBOTAKO

39,668,291 11,244,802 50,913,093 0 50,913,093

29 0228021001TECHNOLOGY BUSINESS INCUBATOR CENTRE - B/ 33,630,337 11,502,081

44,889,496 0 44,889,496

28 0228020001TECHNOLOGY BUSINESS INCUBATOR CENTRE - UYO

33,048,535 12,368,433 45,416,969 0 45,416,969

27 0228019001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 32,470,544 12,418,952

51,078,609 0 51,078,609

38 0228030001TECHNOLOGY BUSINESS INCUBATOR CENTRE - YENEGOA

21,482,226 16,799,311 38,281,537 0 38,281,537

37 0228029001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - JOS

38,982,335 12,096,274

93,949,797 0 93,949,797

36 0228028001TECHNOLOGY BUSINESS INCUBATOR CENTRE - YOLA

34,804,180 12,767,461 47,571,641 0 47,571,641

35 0228027001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABEOKUTA

75,611,406 18,338,392

84,904,430 0 84,904,430

34 0228026001TECHNOLOGY BUSINESS INCUBATOR CENTRE - OKWE 33,600,826 10,440,799 44,041,625 0 44,041,625

33 0228025001TECHNOLOGY BUSINESS INCUBATOR CENTRE - BENIN

71,330,450 13,573,980

307,824,508 15,845,079 323,669,587

44 0228036001AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE

463,374,263 29,120,804 492,495,067 21,221,870 513,716,937

43 0228035001NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI

263,314,762 44,509,746

423,521,792 58,081,785 481,603,577

42 0228034001REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM -

63,805,086 38,979,479 102,784,565 49,113,251 151,897,816

41 0228033001NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE

327,784,223 95,737,569

236,402,653 50,457,267 286,859,920

40 0228032001ELECTRONICS DEVELOPMENT INSTITUTE (ELDI) AWKA

246,187,673 49,826,247 296,013,920 18,600,000 314,613,920

39 0228031001NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN

206,965,487 29,437,166

656,342,019 506,886,222 1,163,228,241

50 0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU

688,916,906 111,418,704 800,335,610 247,977,961 1,048,313,571

49 0228041001NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS

540,108,211 116,233,808

478,517,796 30,000,000 508,517,796

48 0228040001CENTRE FOR GEODESY AND GEODYNAMICS TORO BAUCHI

396,816,887 39,946,325 436,763,212 31,449,071 468,212,283

47 0228039001CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE

438,443,101 40,074,695

728,085,516 48,346,594 776,432,110

46 0228038001CENTRE FOR SPACE TRANSPORT AND PROPULSION EPE LAGOS

654,239,036 79,755,644 733,994,680 48,136,504 782,131,184

45 0228037001CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT ABUJA

655,878,568 72,206,948

770,132,331 17,220,069 787,352,400

56 0228048001HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO

166,680,571 41,411,036 208,091,607 20,854,059 228,945,666

55 0228047001SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU

600,494,708 169,637,624

1,161,355,861 180,648,912 1,342,004,773

54 0228046001FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI

1,151,671,050 217,937,261 1,369,608,311 538,464,361 1,908,072,672

53 0228045001NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH KADUNA

1,063,508,708 97,847,153

365,190,165 100,990,009 466,180,174

52 0228044001NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY ZARIA

696,791,153 85,665,138 782,456,291 250,880,839 1,033,337,130

51 0228043001NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA

300,284,785 64,905,380

946,269,062 45,426,283 991,695,34561 0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS

888,496,069 57,772,993

222,100,265 200,000,000 422,100,265

60 0228052001POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE -

194,301,320 13,689,056 207,990,376 22,300,000 230,290,376

59 0228051001NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY IBADAN

158,008,566 64,091,699

313,057,397 15,000,000 328,057,397

58 0228050001NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)

572,248,178 62,704,916 634,953,094 151,868,778 786,821,872

57 0228049001ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE

276,592,821 36,464,575

Page 3: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

62 0228054001SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - 272,601,387 67,115,917 339,717,304 13,462,329 353,179,633

131,376,806 15,349,347 146,726,153

68 0228066001 SOKOTO ENERGY RESEARCH 0 26,575,908 26,575,908 20,519,945 47,095,853

67 0228064001ADVANCE MANUFACTURING TECHNOLOGY

116,338,214 15,038,591

56,660,385 0 56,660,385

66 0228063001PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , 359,460,696 15,387,939 374,848,635 11,200,000 386,048,635

65 0228062001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 41,299,760 15,360,625

55,189,920 0 55,189,920

64 0228061001TECHNOLOGY BUSINESS INCUBATOR CENTRE - 40,010,518 15,527,678 55,538,196 0 55,538,196

63 0228060001TECHNOLOGY BUSINESS INCUBATOR CENTRE - ILORIN

40,260,090 14,929,830

53,238,073 0 53,238,073

74 0228073001 ENERGY COMMISSION OF NIGERIA

1,503,399,993 292,199,276 1,795,599,268 606,935,333 2,402,534,601

73 0228072001 TECHNOLOGY BUSINESS INCUBATOR - ENUGU

36,821,588 16,416,485

31,235,901 20,519,945 51,755,846

72 0228071001NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY

0 28,060,317 28,060,317 20,519,945 48,580,262

71 0228069001NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT

0 31,235,901

27,916,965 20,519,945 48,436,910

70 0228068001NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY

0 31,235,901 31,235,901 20,519,945 51,755,846

69 0228067001CENTRE FOR ENERGY RESEARCH AND

0 27,916,965

0228001001 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS

CODE LINE ITEM AMOUNT

55,102,755 0 55,102,755

19,948,794,239 4,110,715,629 24,059,509,868 6,787,308,701 30,846,818,569

77 0228077001TECHNOLOGY BUSINESS INCUBATION CENTRE ILE-IFE

40,290,392 14,812,364

28,060,317 20,519,945 48,580,262

76 0228076001TECHNOLOGY BUSINESS INCUBATION CENTRE ADO-EKITI

33,606,017 16,812,364 50,418,381 0 50,418,381

75 0228074001

NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI

0 28,060,317

2202 OVERHEAD COST 421,165,184

220201 TRAVEL& TRANSPORT - GENERAL 87,549,846

21020202 CONTRIBUTORY PENSION 37,999,744

22 OTHER RECURRENT COSTS 421,165,184

210202 SOCIAL CONTRIBUTIONS 63,332,907

21020201 NHIS 25,333,163

21010101 SALARY 506,663,258

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 63,332,907

2101 SALARY 506,663,258

210101 SALARIES AND WAGES 506,663,258

2 EXPENDITURE 1,396,785,920

21 PERSONNEL COST 569,996,166

22020303 NEWSPAPERS 4,087,383

22020304 MAGAZINES & PERIODICALS 1,170,667

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 23,413,337

22020302 BOOKS 2,341,334

22020202 TELEPHONE CHARGES 1,170,667

220203 MATERIALS & SUPPLIES - GENERAL 42,016,990

220202 UTILITIES - GENERAL 10,231,628

22020201 ELECTRICITY CHARGES 9,060,962

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 10,285,833

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 10,536,002

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 19,901,337

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 46,826,675

22020402 MAINTENANCE OF OFFICE FURNITURE 8,194,668

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,170,667

220204 MAINTENANCE SERVICES - GENERAL 37,443,073

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 11,706,669

22020308 FIELD & CAMPING MATERIALS SUPPLIES 468,267

22020309 UNIFORMS & OTHER CLOTHING 1,170,667

22020305 PRINTING OF NON SECURITY DOCUMENTS 4,682,667

22020306 PRINTING OF SECURITY DOCUMENTS 4,682,667

Page 4: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020406 OTHER MAINTENANCE SERVICES 3,493,734

220205 TRAINING - GENERAL 46,988,275

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 11,706,669

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,170,667

22020801 MOTOR VEHICLE FUEL COST 8,194,668

22020803 PLANT / GENERATOR FUEL COST 3,512,001

22020708 BUDGET PREPARATION 3,512,001

220208 FUEL & LUBRICANTS - GENERAL 11,706,669

22020702 INFORMATION TECHNOLOGY CONSULTING 12,555,340

22020703 LEGAL SERVICES 3,512,001

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 25,432,676

22020701 FINANCIAL CONSULTING 5,853,334

220206 OTHER SERVICES - GENERAL 3,512,001

22020606 CLEANING & FUMIGATION SERVICES 3,512,001

22020501 LOCAL TRAINING 35,120,006

22020502 INTERNATIONAL TRAINING 11,868,269

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 585,333

22021009 SPORTING ACTIVITIES 11,706,669

22021006 POSTAGES & COURIER SERVICES 2,341,334

22021007 WELFARE PACKAGES 49,168,008

22021003 PUBLICITY & ADVERTISEMENTS 11,706,669

22021004 MEDICAL EXPENSES 5,853,334

22021001 REFRESHMENT & MEALS 11,706,669

22021002 HONORARIUM & SITTING ALLOWANCE 7,024,001

22020904 OTHER CRF BANK CHARGES 2,341,334

220210 MISCELLANEOUS 152,772,026

220209 FINANCIAL CHARGES - GENERAL 3,512,001

22020901 BANK CHARGES (OTHER THAN INTEREST) 1,170,667

230501 ACQUISITION OF NON TANGIBLE ASSETS 100,000,000

23050103 MONITORING AND EVALUATION 80,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 275,000,000

2305 OTHER CAPITAL PROJECTS 100,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 305,624,570

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 30,624,570

23 CAPITAL EXPENDITURE 405,624,570

2302 CONSTRUCTION / PROVISION 305,624,570

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 5,853,334

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 3,512,001

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 8,194,668

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 35,120,006

ST02003627 DEVELOPMENT OF DATABANK OF NIGERIA SCIENTIST, ENGINEERS &TECHNOLOGIST(LOCAL AND DIASPORA)

NEW 60,000,000

ST02003628 KARSHI SOLAR TECHNOLOGIYEXPERIENMENT NEW 20,000,000

ST02003624 DEVOLPMENT AND EQUIPING OF NATIONAL SCIENCE AND TECHNOLOGY MUSEUM NEW 30,000,000

ST02003625 DEVELOPMENT OF SCIENCE AND TECHNOLOGY PARK(S & T PARKS)IN NIGERIA NEW 80,000,000

TOTAL ALLOCATION 1,396,785,920

0228001001 FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY - HQTRS

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 421,165,184

TOTAL RECURRENT 991,161,350

TOTAL CAPITAL 405,624,570

23050104 ANNIVASARIES/CELEBRATIONS 20,000,000

TOTAL PERSONNEL 569,996,166

STO5003693 PRESIDENTIAL STANDINGCOMMITEE ON INNOVATION AND INVENTION(PSCII) NEW 80,000,000

0228002001 NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES

ST04003662 INTERNATIONAL JUNIOR SCIENCE OLYMPIAD(IJSO) EVENT NEW 20,000,000

STO1003616 ESTABLISHMENT OF CENTRAL E-LIBRARY NEW 30,624,570

ST02003641 TECHNOLOGY DIFFUSION ANDTRANSFER(DTI) NEW 10,000,000

ST02003644 NATIONAL SCIENCE AND TECHNOLOGY WEEK NEW 10,000,000

ST02003636 SURVEY FOR DETERMINATIONOF LEVELOFEXPOSETO PESTICIDERESIDSU IN FOOD NEW 8,000,000

ST02003639 ESTABLISHMENT OF FMST CALL CENTER ON GOVT SERVICE PORTAL NEW 7,000,000

ST02003631 WARD BASED CLUSTER PROJECT NEW 20,000,000

ST02003633 AUTOMATING OF SELECTEDPROCESSAND ACTIVITIESOF FSMTANDITS OPERATION NEW 30,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,359,446,889

Page 5: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22 OTHER RECURRENT COSTS 138,175,771

2202 OVERHEAD COST 138,175,771

21020201 NHIS 26,998,740

21020202 CONTRIBUTORY PENSION 40,498,110

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 67,496,850

210202 SOCIAL CONTRIBUTIONS 67,496,850

210101 SALARIES AND WAGES 539,974,796

21010101 SALARY 539,974,796

21 PERSONNEL COST 607,471,646

2101 SALARY 539,974,796

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,634,499

22020302 BOOKS 336,528

22020203 INTERNET ACCESS CHARGES 1,346,111

220203 MATERIALS & SUPPLIES - GENERAL 12,047,690

22020201 ELECTRICITY CHARGES 1,076,889

22020202 TELEPHONE CHARGES 4,038,332

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,730,553

220202 UTILITIES - GENERAL 6,461,331

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 13,461,106

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 5,458,770

220201 TRAVEL& TRANSPORT - GENERAL 35,024,191

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 9,373,761

22020406 OTHER MAINTENANCE SERVICES 1,346,111

220205 TRAINING - GENERAL 12,625,639

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,692,221

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,692,221

22020402 MAINTENANCE OF OFFICE FURNITURE 673,055

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,692,221

220204 MAINTENANCE SERVICES - GENERAL 13,864,940

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,769,110

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,692,221

22020306 PRINTING OF SECURITY DOCUMENTS 673,055

22020303 NEWSPAPERS 673,055

22020304 MAGAZINES & PERIODICALS 4,038,332

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,076,889

22020803 PLANT / GENERATOR FUEL COST 3,769,110

220208 FUEL & LUBRICANTS - GENERAL 8,884,330

22020801 MOTOR VEHICLE FUEL COST 4,038,332

22020701 FINANCIAL CONSULTING 5,384,443

22020708 BUDGET PREPARATION 673,055

22020606 CLEANING & FUMIGATION SERVICES 10,095,830

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 6,057,498

220206 OTHER SERVICES - GENERAL 19,787,826

22020601 SECURITY SERVICES 9,691,997

22020501 LOCAL TRAINING 8,076,664

22020502 INTERNATIONAL TRAINING 4,548,975

230501 ACQUISITION OF NON TANGIBLE ASSETS 613,799,472

23050101 RESEARCH AND DEVELOPMENT 613,799,472

23 CAPITAL EXPENDITURE 613,799,472

2305 OTHER CAPITAL PROJECTS 613,799,472

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 538,444

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 2,288,388

22021006 POSTAGES & COURIER SERVICES 134,611

22021007 WELFARE PACKAGES 9,422,775

22021002 HONORARIUM & SITTING ALLOWANCE 5,115,220

22021003 PUBLICITY & ADVERTISEMENTS 3,230,666

220210 MISCELLANEOUS 23,422,325

22021001 REFRESHMENT & MEALS 2,692,221

TOTAL CAPITAL 613,799,472

TOTAL ALLOCATION 1,359,446,889

0228002001 NATIONAL AGENCY FOR SCIENCE AND ENGINEERING INFRASTRUCTURES

TOTAL PERSONNEL 607,471,646

TOTAL OVERHEAD 138,175,771

TOTAL RECURRENT 745,647,417

Page 6: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

NASENI01008583 INFRASTRUCTURE FOR RENEWABLE ENERGY. I. DEVELOPMENT OF CAPACITY FOR LOCAL FABRICATION OF SOLAR

NEW 32,000,000

NASENI01008584CONSTRUCTION OF ADVANCE MANUFACTURING TECHNOLOGY COMPLEX (HIGH VOLTAGE TESTING LAB, HIGH POWER COMPUTING LAB, VIRTUAL MANUFACTURING LAB)

NEW 200,000,000

NASENI01008581 ENGINEERING INFRACTRUSTURE FOR SOLID MINERAL PROCESSING NEW 132,000,000

NASENI01008582 RENOVATION OF HQ AND LAGOS LAISON OFFICES NEW 45,000,000

CODE PROJECT NAME TYPE AMOUNT

NASENI01008580DEVELOPMENT OF NEW AND EMERGING TECHNOLOGY: I. NANO-TECHNOLOGY FOR PRODUCTION OF SOLAR CELLS, LED & NANO FILTERS II. OFF-SHOOT TECHNOLOGY FROM SPACE SCIENCE

NEW 54,799,472

210202 SOCIAL CONTRIBUTIONS 35,957,610

21020201 NHIS 14,383,044

21010101 SALARY 287,660,878

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 35,957,610

2101 SALARY 287,660,878

210101 SALARIES AND WAGES 287,660,878

2 EXPENDITURE 746,121,507

21 PERSONNEL COST 323,618,488

0228003001 SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA

CODE LINE ITEM AMOUNT

NASENI01008585 ENGINEERING IFRASTRUCURE FOR THE PRODUCTION OF HEAVY DUTY EQUIPMENT, GENERATOR PARTS AIRCRAFT SPARE PARTS AND ACCESSORIES

NEW 100,000,000

NASENI01008586 INFRASTRUCTURE FOR TRANSFER OF AGRO- ALLIED TECHNOLOGIES TO RURAL COMMUNITIES -(ACQUISITION CASSAVA / MILLET PROCESSING MACHINES)

NEW 50,000,000

22020205 WATER RATES 125,046

220203 MATERIALS & SUPPLIES - GENERAL 4,380,360

22020201 ELECTRICITY CHARGES 983,716

22020202 TELEPHONE CHARGES 989,276

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,772,970

220202 UTILITIES - GENERAL 2,098,039

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,010,784

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,984,609

2202 OVERHEAD COST 99,652,746

220201 TRAVEL& TRANSPORT - GENERAL 13,768,363

21020202 CONTRIBUTORY PENSION 21,574,566

22 OTHER RECURRENT COSTS 99,652,746

220205 TRAINING - GENERAL 1,112,897

22020501 LOCAL TRAINING 1,112,897

22020405 MAINTENANCE OF PLANTS/GENERATORS 8,940,211

22020406 OTHER MAINTENANCE SERVICES 10,033,906

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 9,837,163

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,311,622

220204 MAINTENANCE SERVICES - GENERAL 31,106,618

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 983,716

22020306 PRINTING OF SECURITY DOCUMENTS 983,716

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 983,716

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,921,069

22020304 MAGAZINES & PERIODICALS 491,858

220210 MISCELLANEOUS 15,516,813

22021001 REFRESHMENT & MEALS 1,975,630

220209 FINANCIAL CHARGES - GENERAL 1,273,478

22020902 INSURANCE PREMIUM 1,273,478

22020801 MOTOR VEHICLE FUEL COST 1,180,460

22020803 PLANT / GENERATOR FUEL COST 9,300,874

22020701 FINANCIAL CONSULTING 3,044,110

220208 FUEL & LUBRICANTS - GENERAL 10,481,333

22020606 CLEANING & FUMIGATION SERVICES 7,279,501

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,044,110

220206 OTHER SERVICES - GENERAL 16,870,735

22020601 SECURITY SERVICES 9,591,234

2302 CONSTRUCTION / PROVISION 322,850,273

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 322,850,273

22021010 DIRECT TEACHING & LABORATORY COST 1,076,677

23 CAPITAL EXPENDITURE 322,850,273

22021006 POSTAGES & COURIER SERVICES 157,395

22021007 WELFARE PACKAGES 1,180,460

22021002 HONORARIUM & SITTING ALLOWANCE 10,558,555

22021003 PUBLICITY & ADVERTISEMENTS 568,096

Page 7: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL PERSONNEL 323,618,488

TOTAL OVERHEAD 99,652,746

TOTAL RECURRENT 423,271,234

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 269,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 53,850,273

STSH02007471 CONSTRUCTION OF PERIMETER FENCING OF 420 HECTARES OF SHEDA SCIENCE AND TECHNOLOGY COMPLEX

ONGOING 53,850,273

0228004001 NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY

STSH01007444 DEVELOPMENT AND EQUIPPING OF THE NATIONAL PHYSICS ADVANCED LABORATORY FOR THE PROVISION OF ELECTRICITY & OTHER INDUSTRIAL INPUTS

NEW 23,600,000

STSH01007452 DEVELOPMENT AND EQUIPPING OF THE NATIONAL APPLIED MATHEMATICS & SIMULATION LABORATORY (RESEARCH AND DEVELOPMENT)

NEW 79,200,000

STSH01007428 DEVELOPMENT AND EQUIPPING OF THE NATIONAL CHEMISTRY ADVANCED LABORATORY FOR THE PROVISION OF AGRICULTURAL & INDUSTRIAL INPUTS

NEW 43,500,000

STSH01007439 DEVELOPMENT AND EQUIPPING OF THE NATIONAL BIOTECHNOLOGY ADVANCED LABORATORY FOR THE PROVISION OF AGRICULTURAL & INDUSTRIAL INPUTS

NEW 43,500,000

CODE PROJECT NAME TYPE AMOUNT

STSH01007411 SHEDA SCIENCE AND TECHNOLOGY COMPLEX (SHESTCO) NEW 79,200,000

TOTAL CAPITAL 322,850,273

TOTAL ALLOCATION 746,121,507

0228003001 SHEDA SCIENCE AND TECHNOLOGY COMPLEX - ABUJA

22 OTHER RECURRENT COSTS 89,561,144

2202 OVERHEAD COST 89,561,144

21020201 NHIS 7,941,185

21020202 CONTRIBUTORY PENSION 11,911,778

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 19,852,963

210202 SOCIAL CONTRIBUTIONS 19,852,963

210101 SALARIES AND WAGES 169,897,428

21010101 SALARY 169,897,428

21 PERSONNEL COST 189,750,391

2101 SALARY 169,897,428

CODE LINE ITEM AMOUNT

2 EXPENDITURE 403,263,211

220203 MATERIALS & SUPPLIES - GENERAL 4,938,508

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,248,865

22020203 INTERNET ACCESS CHARGES 854,569

22020206 SEWERAGE CHARGES 562,216

22020201 ELECTRICITY CHARGES 2,023,979

22020202 TELEPHONE CHARGES 955,768

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 12,031,429

220202 UTILITIES - GENERAL 4,396,532

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 9,231,592

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 4,634,827

220201 TRAVEL& TRANSPORT - GENERAL 31,520,011

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,622,163

22020501 LOCAL TRAINING 3,373,298

22020502 INTERNATIONAL TRAINING 1,519,939

22020406 OTHER MAINTENANCE SERVICES 1,002,781

220205 TRAINING - GENERAL 4,893,237

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,124,433

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,799,092

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,248,865

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,349,319

22020308 FIELD & CAMPING MATERIALS SUPPLIES 1,349,319

220204 MAINTENANCE SERVICES - GENERAL 7,524,490

22020303 NEWSPAPERS 215,891

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,124,433

22020901 BANK CHARGES (OTHER THAN INTEREST) 134,932

22020806 COOKING GAS/FUEL COST 126,613

220209 FINANCIAL CHARGES - GENERAL 1,034,478

22020801 MOTOR VEHICLE FUEL COST 1,686,649

22020803 PLANT / GENERATOR FUEL COST 11,244,326

22020701 FINANCIAL CONSULTING 1,124,433

220208 FUEL & LUBRICANTS - GENERAL 13,057,588

22020606 CLEANING & FUMIGATION SERVICES 674,660

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,124,433

220206 OTHER SERVICES - GENERAL 13,605,635

22020601 SECURITY SERVICES 12,930,975

Page 8: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020902 INSURANCE PREMIUM 899,546

230501 ACQUISITION OF NON TANGIBLE ASSETS 123,951,676

23050101 RESEARCH AND DEVELOPMENT 123,951,676

23 CAPITAL EXPENDITURE 123,951,676

2305 OTHER CAPITAL PROJECTS 123,951,676

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,686,649

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 1,124,433

22021007 WELFARE PACKAGES 562,216

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 562,216

22021003 PUBLICITY & ADVERTISEMENTS 2,248,865

22021006 POSTAGES & COURIER SERVICES 382,307

220210 MISCELLANEOUS 7,466,232

22021001 REFRESHMENT & MEALS 899,546

STNM04007809 RESEARCH AND DEVELOPMENT NEW 24,000,500

STNM05007813 RESEARCH AND DEVELOPMENT NEW 9,400,200

STNM02007800 RESEARCH AND DEVELOPMENT NEW 34,905,200

STNM03007804 RESEARCH AND DEVELOPMENT NEW 11,051,676

CODE PROJECT NAME TYPE AMOUNT

STNM01007791 RESEARCH AND DEVELOPMENT NEW 26,521,300

TOTAL CAPITAL 123,951,676

TOTAL ALLOCATION 403,263,211

0228004001 NIGERIA NATURAL MEDICINE DEVELOPMENT AGENCY

TOTAL PERSONNEL 189,750,391

TOTAL OVERHEAD 89,561,144

TOTAL RECURRENT 279,311,535

21020101 NON REGULAR ALLOWANCES 186,035,109

210202 SOCIAL CONTRIBUTIONS 143,975,628

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 330,010,737

210201 ALLOWANCES 186,035,109

210101 SALARIES AND WAGES 1,151,805,022

21010101 SALARY 1,151,805,022

21 PERSONNEL COST 1,481,815,759

2101 SALARY 1,151,805,022

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,201,363,842

STNM06007816 RESEARCH AND DEVELOPMENT NEW 18,072,800

0228005001 NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA

22020203 INTERNET ACCESS CHARGES 1,586,982

22020204 SATELLITE BROADCASTING ACCESS CHARGES 158,698

22020201 ELECTRICITY CHARGES 7,141,419

22020202 TELEPHONE CHARGES 2,666,130

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,967,455

220202 UTILITIES - GENERAL 16,283,864

220201 TRAVEL& TRANSPORT - GENERAL 8,728,401

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,760,946

22 OTHER RECURRENT COSTS 212,548,083

2202 OVERHEAD COST 212,548,083

21020201 NHIS 57,590,251

21020202 CONTRIBUTORY PENSION 86,385,377

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 11,483,402

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 396,746

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 3,967,455

22020402 MAINTENANCE OF OFFICE FURNITURE 396,746

22020307 DRUGS & MEDICAL SUPPLIES 793,491

220204 MAINTENANCE SERVICES - GENERAL 34,629,615

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,190,237

22020306 PRINTING OF SECURITY DOCUMENTS 793,491

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,760,946

22020303 NEWSPAPERS 158,698

22020205 WATER RATES 4,730,635

220203 MATERIALS & SUPPLIES - GENERAL 7,696,863

220205 TRAINING - GENERAL 4,760,946

22020405 MAINTENANCE OF PLANTS/GENERATORS 18,028,195

22020406 OTHER MAINTENANCE SERVICES 357,071

Page 9: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020703 LEGAL SERVICES 793,491

220208 FUEL & LUBRICANTS - GENERAL 44,127,624

22020701 FINANCIAL CONSULTING 5,265,976

22020702 INFORMATION TECHNOLOGY CONSULTING 4,760,946

22020606 CLEANING & FUMIGATION SERVICES 31,405,582

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 10,820,413

220206 OTHER SERVICES - GENERAL 58,219,343

22020601 SECURITY SERVICES 26,813,761

22020501 LOCAL TRAINING 4,760,946

22021006 POSTAGES & COURIER SERVICES 238,047

22021007 WELFARE PACKAGES 1,190,237

22021003 PUBLICITY & ADVERTISEMENTS 2,380,473

22021004 MEDICAL EXPENSES 793,491

22021001 REFRESHMENT & MEALS 198,373

22021002 HONORARIUM & SITTING ALLOWANCE 12,720,454

22020902 INSURANCE PREMIUM 7,934,910

220210 MISCELLANEOUS 17,759,122

220209 FINANCIAL CHARGES - GENERAL 9,521,892

22020901 BANK CHARGES (OTHER THAN INTEREST) 1,586,982

22020801 MOTOR VEHICLE FUEL COST 8,331,656

22020803 PLANT / GENERATOR FUEL COST 35,795,968

TOTAL PERSONNEL 1,481,815,759

TOTAL OVERHEAD 212,548,083

TOTAL RECURRENT 1,694,363,842

230501 ACQUISITION OF NON TANGIBLE ASSETS 4,000,000

23050101 RESEARCH AND DEVELOPMENT 4,000,000

23020121 CONSTRUCTION/PROVISION OF DEFENCE EQUIPMENTS 3,000,000

2305 OTHER CAPITAL PROJECTS 4,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 442,000,000

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 58,000,000

2302 CONSTRUCTION / PROVISION 503,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 503,000,000

22021009 SPORTING ACTIVITIES 238,047

23 CAPITAL EXPENDITURE 507,000,000

STND02005605UTILIZATION OF SPACE APPLICATION FOR SUSTAINABLE AGRICULTURAL PRODUCTION, RESOURCE INVENTORY AND MANAGEMENT, ECOLOGY AND SASTER MANAGEMENT AND PROJECTS MONITORING

NEW 25,000,000

STND02005610 TELEMEDICINE/ TELE- EDUCATION/OTHER RELATED TECHNOLOGIES NEW 1,000,000

STND01005597 COMPLETION OF OLUSEGUN OBASANJO SPACE CENTRE (PLANETARIUM, SPORTING FACILITY, SPACE MUSEUM AND DATABANK BUILDING)

NEW 70,000,000

STND02005603 DEVELOPMENT OF NATIONAL GEOSPATIAL DATA INFRASTRASTURE (NGDI) : INFRASTRUCTURAL DEVELOPMENT CAPACITY DEVELOPMENT

NEW 25,000,000

STND01005587 ESTABLISHMENT OF SATELLITE DESIGN CENTRE/ASSEMBLY, INTEGRATION AND TESTING CENTRE(AIT DC)

NEW 100,000,000

STND01005593 UP-GRADE AND SUSTAINANCE OF GROUND RECEIVING/MISSION CONTROL STATION FOR NIGERIASAT 2 AND SAT X

NEW 122,000,000

CODE PROJECT NAME TYPE AMOUNT

STND01005584 DEVELOPMENT & LUNCH OF HIGH RESOLUTION SATELLITE (SAT-2) NEW 150,000,000

TOTAL CAPITAL 507,000,000

TOTAL ALLOCATION 2,201,363,842

0228005001 NATIONAL SPACE RESEARCH AND DEVELOPMENT AGENCY - ABUJA

22 OTHER RECURRENT COSTS 39,481,391

2202 OVERHEAD COST 39,481,391

CODE LINE ITEM AMOUNT

2 EXPENDITURE 130,000,000

STND04005633 DEVELOPMENT AND LAUNCH OF NIGCOMSAT 2 & 3 NEW 2,000,000

0228005002 CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA

STND03005619

INFRASTRUCTURE AND MAINTENANCE BUILDING (1) 2KM PERIMETER FENCING (2) CONSTRUCTION OF TECHNICAL COMPLEX (OFFICES) BUILDING OF AUDITORIUM (III) BUILDING OF GUEST HOUSE FOR VISITING SCIENTIST AND RECREATIONAL CENTRE (OBWRI CONSTRUCTION LTD. ABUJA). (IV) RENOVATION OF ADMINISTRATIVE COMPLEX AND

NEW 3,000,000

STND04005627 LAUNCH AND 3 YEAR IN-ORBIT OF NIGCOMSAT 1R AND HUMAN CAPITAL DEVELOPMENT NEW 2,000,000

STND02005613 STATE OF THE ART ADVANCED COMPUTATION AND EXPERT SYSTEM EQUIPMENT NEW 5,000,000

STND02005616 BUSINESS AND MARKETING CAPABILITY EXPANSION(GEOAPPS) NEW 2,000,000

220202 UTILITIES - GENERAL 1,176,662

22020201 ELECTRICITY CHARGES 656,662

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,081,391

220201 TRAVEL& TRANSPORT - GENERAL 19,081,391

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,000,000

Page 10: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220204 MAINTENANCE SERVICES - GENERAL 2,983,338

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

220203 MATERIALS & SUPPLIES - GENERAL 240,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 240,000

22020203 INTERNET ACCESS CHARGES 400,000

22020205 WATER RATES 120,000

23050101 RESEARCH AND DEVELOPMENT 10,518,609

TOTAL PERSONNEL 0

2305 OTHER CAPITAL PROJECTS 10,518,609

230501 ACQUISITION OF NON TANGIBLE ASSETS 10,518,609

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 80,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 80,000,000

23 CAPITAL EXPENDITURE 90,518,609

2302 CONSTRUCTION / PROVISION 80,000,000

22020601 SECURITY SERVICES 8,000,000

22020606 CLEANING & FUMIGATION SERVICES 8,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 983,338

220206 OTHER SERVICES - GENERAL 16,000,000

2 EXPENDITURE 140,000,000

22 OTHER RECURRENT COSTS 39,481,391

0228005003 ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE

CODE LINE ITEM AMOUNT

STND11005780 INFRASTRUCTURAL DEVELOPMENT WITHIN THE CENTRE NEW 80,000,000

STND12005786 ATMOSPHERIC RESEARCH AND DEVELOPMENT NEW 10,518,609

TOTAL ALLOCATION 130,000,000

0228005002 CENTRE FOR ATMOSPHERIC RESEARCH, ANYIGBA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 39,481,391

TOTAL RECURRENT 39,481,391

TOTAL CAPITAL 90,518,609

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 240,000

220204 MAINTENANCE SERVICES - GENERAL 2,983,338

22020205 WATER RATES 120,000

220203 MATERIALS & SUPPLIES - GENERAL 240,000

22020201 ELECTRICITY CHARGES 656,662

22020203 INTERNET ACCESS CHARGES 400,000

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,081,391

220202 UTILITIES - GENERAL 1,176,662

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,000,000

2202 OVERHEAD COST 39,481,391

220201 TRAVEL& TRANSPORT - GENERAL 19,081,391

230501 ACQUISITION OF NON TANGIBLE ASSETS 20,518,609

23050101 RESEARCH AND DEVELOPMENT 20,518,609

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 80,000,000

2305 OTHER CAPITAL PROJECTS 20,518,609

2302 CONSTRUCTION / PROVISION 80,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 80,000,000

22020606 CLEANING & FUMIGATION SERVICES 8,000,000

23 CAPITAL EXPENDITURE 100,518,609

220206 OTHER SERVICES - GENERAL 16,000,000

22020601 SECURITY SERVICES 8,000,000

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 983,338

STND06005697 RESEARCH AND DEVELOPMENT IN COASTER MONITORING AND MARITIME RESEARCH NEW 20,518,609

CODE PROJECT NAME TYPE AMOUNT

STND05005691 DEVELOPMENT OF THE PERMANENT SITE OFFICE COMPLEX NEW 80,000,000

TOTAL CAPITAL 100,518,609

TOTAL ALLOCATION 140,000,000

0228005003 ADVANCED SPACE TECHNOLOGY APPLICATION LABORATORY UYO AKWA IBOM STATE

TOTAL PERSONNEL 0

TOTAL OVERHEAD 39,481,391

TOTAL RECURRENT 39,481,391

Page 11: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21 PERSONNEL COST 397,767,094

2101 SALARY 306,372,883

CODE LINE ITEM AMOUNT

2 EXPENDITURE 429,177,707

0228006001 COOPERATIVE INFORMATION NETWORK

220201 TRAVEL& TRANSPORT - GENERAL 15,797,214

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,445,626

22 OTHER RECURRENT COSTS 20,721,083

2202 OVERHEAD COST 20,721,083

21020201 NHIS 15,318,644

21020202 CONTRIBUTORY PENSION 22,977,966

21020101 NON REGULAR ALLOWANCES 53,097,600

210202 SOCIAL CONTRIBUTIONS 38,296,610

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 91,394,211

210201 ALLOWANCES 53,097,600

210101 SALARIES AND WAGES 306,372,883

21010101 SALARY 306,372,883

2302 CONSTRUCTION / PROVISION 5,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 5,000,000

22020402 MAINTENANCE OF OFFICE FURNITURE 1,307,423

23 CAPITAL EXPENDITURE 10,689,530

220204 MAINTENANCE SERVICES - GENERAL 3,966,575

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,659,152

22020203 INTERNET ACCESS CHARGES 531,830

22020205 WATER RATES 159,549

220202 UTILITIES - GENERAL 957,294

22020201 ELECTRICITY CHARGES 265,915

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,913,796

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,437,792

STND18006010 YOUTH EMPOWERMENT THROUGH THE USE OF REMOTE SENSING AND GEOGRAPHIC INFORMATION SYSTEM (RS/GIS) IN AGRICULTURE AND ENVIRONMENT

NEW 5,689,530

0228008001 NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY - ABUJA

CODE PROJECT NAME TYPE AMOUNT

STND17006008 INFRASTRUCTURED DEVELOPMENT - CONSTRUCTION OF OFFICE COMPLEX AND LABORATORY NEW 5,000,000

TOTAL CAPITAL 10,689,530

TOTAL ALLOCATION 429,177,707

0228006001 COOPERATIVE INFORMATION NETWORK

TOTAL PERSONNEL 397,767,094

TOTAL OVERHEAD 20,721,083

TOTAL RECURRENT 418,488,177

230501 ACQUISITION OF NON TANGIBLE ASSETS 5,689,530

23050101 RESEARCH AND DEVELOPMENT 5,689,530

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 5,000,000

2305 OTHER CAPITAL PROJECTS 5,689,530

22 OTHER RECURRENT COSTS 143,570,333

2202 OVERHEAD COST 143,570,333

21020201 NHIS 57,528,031

21020202 CONTRIBUTORY PENSION 86,292,047

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 143,820,079

210202 SOCIAL CONTRIBUTIONS 143,820,079

210101 SALARIES AND WAGES 1,150,560,630

21010101 SALARY 1,150,560,630

21 PERSONNEL COST 1,294,380,708

2101 SALARY 1,150,560,630

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,698,154,723

22020201 ELECTRICITY CHARGES 794,034

22020203 INTERNET ACCESS CHARGES 3,623,580

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 9,662,880

220202 UTILITIES - GENERAL 4,417,614

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,247,160

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,796,268

220201 TRAVEL& TRANSPORT - GENERAL 41,200,629

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 14,494,320

Page 12: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020303 NEWSPAPERS 724,716

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,207,860

220203 MATERIALS & SUPPLIES - GENERAL 33,095,365

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 31,162,789

22020601 SECURITY SERVICES 14,494,320

22020606 CLEANING & FUMIGATION SERVICES 18,117,900

22020502 INTERNATIONAL TRAINING 5,224,676

220206 OTHER SERVICES - GENERAL 32,612,221

220205 TRAINING - GENERAL 12,471,836

22020501 LOCAL TRAINING 7,247,160

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,207,860

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,207,860

22020402 MAINTENANCE OF OFFICE FURNITURE 603,930

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,207,860

220204 MAINTENANCE SERVICES - GENERAL 4,952,226

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 724,716

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 603,930

22021010 DIRECT TEACHING & LABORATORY COST 3,623,580

22021006 POSTAGES & COURIER SERVICES 60,393

22021007 WELFARE PACKAGES 2,415,720

22021001 REFRESHMENT & MEALS 2,898,864

22021003 PUBLICITY & ADVERTISEMENTS 1,811,790

22020803 PLANT / GENERATOR FUEL COST 724,716

220210 MISCELLANEOUS 11,414,277

220208 FUEL & LUBRICANTS - GENERAL 1,594,375

22020801 MOTOR VEHICLE FUEL COST 869,659

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,811,790

22020701 FINANCIAL CONSULTING 1,811,790

TOTAL OVERHEAD 143,570,333

TOTAL RECURRENT 1,437,951,042

TOTAL CAPITAL 260,203,681

23050103 MONITORING AND EVALUATION 10,000,000

TOTAL PERSONNEL 1,294,380,708

230501 ACQUISITION OF NON TANGIBLE ASSETS 30,000,000

23050101 RESEARCH AND DEVELOPMENT 20,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 150,203,681

2305 OTHER CAPITAL PROJECTS 30,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 230,203,681

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 80,000,000

23 CAPITAL EXPENDITURE 260,203,681

2302 CONSTRUCTION / PROVISION 230,203,681

STNBD02006749 DEVELOPMENT OF BIO-ENGINEERED (GENETICALLY IMPROVED) PRODUCTS IN COLLABORATION WITH BILL & MELLINDA GATES FOUNDATION

NEW 30,000,000

STNBD02006751 DEVELOPMENT OF ZONAL BIOTECHNOLOGY RESOURCE CENTRE NEW 23,000,000

STNBD02006742 R&D ON HEPATITIS-B VACINE DEV. & OTHER SIMILAR INFECTIOUS DIESEASES NEW 15,000,000

STNBD02006743 BIOPHARMACEUTICALS IN COLLAB. WITH ICGEB OF AN AFRICAN CENTRE OF EXCEL. IN BIOPHARMACEUTICALS

NEW 17,203,681

STNBD02006736 ESTAB. OF BIORESOURCES CENTRES IN 2 GEO- ECOLOGICAL ZONES NEW 25,000,000

STNBD02006739 PROVISION OF RESEARCH FACILITIES & EQUIPMENT FOR 7 ZONAL CENTRES OF EXCELLENCE NEW 25,000,000

STNBD01006728 DEVELOPMENT OF HEADQUARTERS BUILDING NEW 80,000,000

STNBD02006733 PLANT T/C DEVELOPMENT EST. OF 3 STANDARD T/C LAB NEW 15,000,000

TOTAL ALLOCATION 1,698,154,723

0228008001 NATIONAL BIOTECHNOLOGICAL DEVELOPMENT AGENCY - ABUJA

CODE PROJECT NAME TYPE AMOUNT

210202 SOCIAL CONTRIBUTIONS 2,942,966

21020201 NHIS 1,177,187

21010101 SALARY 23,543,732

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,942,966

2101 SALARY 23,543,732

210101 SALARIES AND WAGES 23,543,732

2 EXPENDITURE 51,097,001

21 PERSONNEL COST 26,486,698

0228008002 BIORESOURCE DEVELOPMENT CENTRE ABUJA, FCT

CODE LINE ITEM AMOUNT

STNBD03006753 ESTABLISHMENT OF BIOMASS CONVERSION PILOT PROJECT AT OGBOMOSHO CENTRE NEW 20,000,000

STNBD03006757 MONITORING OF BIORESOUCES ACTIVITIES NEW 10,000,000

Page 13: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 7,832,928

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,631,860

22020203 INTERNET ACCESS CHARGES 783,293

220203 MATERIALS & SUPPLIES - GENERAL 9,464,788

220202 UTILITIES - GENERAL 1,174,939

22020201 ELECTRICITY CHARGES 391,646

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,386,440

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,566,586

2202 OVERHEAD COST 24,610,303

220201 TRAVEL& TRANSPORT - GENERAL 5,953,025

21020202 CONTRIBUTORY PENSION 1,765,780

22 OTHER RECURRENT COSTS 24,610,303

220210 MISCELLANEOUS 445,720

22021001 REFRESHMENT & MEALS 282,534

220208 FUEL & LUBRICANTS - GENERAL 783,293

22020803 PLANT / GENERATOR FUEL COST 783,293

22020601 SECURITY SERVICES 3,133,171

22020606 CLEANING & FUMIGATION SERVICES 1,566,586

22020501 LOCAL TRAINING 1,305,488

220206 OTHER SERVICES - GENERAL 4,699,757

22020405 MAINTENANCE OF PLANTS/GENERATORS 391,646

220205 TRAINING - GENERAL 1,305,488

220204 MAINTENANCE SERVICES - GENERAL 783,293

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 391,646

21010101 SALARY 24,020,975

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,002,622

2101 SALARY 24,020,975

210101 SALARIES AND WAGES 24,020,975

2 EXPENDITURE 42,033,900

21 PERSONNEL COST 27,023,597

TOTAL ALLOCATION 51,097,001

0228008003 BIORESOURCE DEVELOPMENT CENTRE ISANLU, KOGI STATE

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 24,610,303

TOTAL RECURRENT 51,097,001

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 163,186

TOTAL PERSONNEL 26,486,698

22020203 INTERNET ACCESS CHARGES 477,746

220203 MATERIALS & SUPPLIES - GENERAL 5,772,759

220202 UTILITIES - GENERAL 716,618

22020201 ELECTRICITY CHARGES 238,873

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,675,375

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 955,491

2202 OVERHEAD COST 15,010,303

220201 TRAVEL& TRANSPORT - GENERAL 3,630,866

21020202 CONTRIBUTORY PENSION 1,801,573

22 OTHER RECURRENT COSTS 15,010,303

210202 SOCIAL CONTRIBUTIONS 3,002,622

21020201 NHIS 1,201,049

220208 FUEL & LUBRICANTS - GENERAL 477,746

22020803 PLANT / GENERATOR FUEL COST 477,746

22020601 SECURITY SERVICES 1,910,982

22020606 CLEANING & FUMIGATION SERVICES 955,491

22020501 LOCAL TRAINING 796,243

220206 OTHER SERVICES - GENERAL 2,866,473

22020405 MAINTENANCE OF PLANTS/GENERATORS 238,873

220205 TRAINING - GENERAL 796,243

220204 MAINTENANCE SERVICES - GENERAL 477,746

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 238,873

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,777,455

22020305 PRINTING OF NON SECURITY DOCUMENTS 995,303

220210 MISCELLANEOUS 271,853

22021001 REFRESHMENT & MEALS 172,323

Page 14: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2101 SALARY 30,202,331

210101 SALARIES AND WAGES 30,202,331

2 EXPENDITURE 63,987,925

21 PERSONNEL COST 33,977,622

TOTAL ALLOCATION 42,033,900

0228008004 BIORESOURCE DEVELOPMENT CENTRE JALINGO, TARABA STATE

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 15,010,303

TOTAL RECURRENT 42,033,900

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 99,530

TOTAL PERSONNEL 27,023,597

220202 UTILITIES - GENERAL 1,432,745

22020201 ELECTRICITY CHARGES 477,582

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326

2202 OVERHEAD COST 30,010,303

220201 TRAVEL& TRANSPORT - GENERAL 7,259,240

21020202 CONTRIBUTORY PENSION 2,265,175

22 OTHER RECURRENT COSTS 30,010,303

210202 SOCIAL CONTRIBUTIONS 3,775,291

21020201 NHIS 1,510,117

21010101 SALARY 30,202,331

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,775,291

22020601 SECURITY SERVICES 3,820,653

22020606 CLEANING & FUMIGATION SERVICES 1,910,326

22020501 LOCAL TRAINING 1,591,939

220206 OTHER SERVICES - GENERAL 5,730,979

22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582

220205 TRAINING - GENERAL 1,591,939

220204 MAINTENANCE SERVICES - GENERAL 955,163

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923

22020203 INTERNET ACCESS CHARGES 955,163

220203 MATERIALS & SUPPLIES - GENERAL 11,541,555

2 EXPENDITURE 73,050,383

21 PERSONNEL COST 43,040,080

TOTAL ALLOCATION 63,987,925

0228008006 BIORESOURCE DEVELOPMENT CENTRE KATSINA, KATSINA STATE

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 30,010,303

TOTAL RECURRENT 63,987,925

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 198,992

TOTAL PERSONNEL 33,977,622

220210 MISCELLANEOUS 543,520

22021001 REFRESHMENT & MEALS 344,527

220208 FUEL & LUBRICANTS - GENERAL 955,163

22020803 PLANT / GENERATOR FUEL COST 955,163

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326

2202 OVERHEAD COST 30,010,303

220201 TRAVEL& TRANSPORT - GENERAL 7,259,240

21020202 CONTRIBUTORY PENSION 2,869,339

22 OTHER RECURRENT COSTS 30,010,303

210202 SOCIAL CONTRIBUTIONS 4,782,231

21020201 NHIS 1,912,892

21010101 SALARY 38,257,849

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,782,231

2101 SALARY 38,257,849

210101 SALARIES AND WAGES 38,257,849

220202 UTILITIES - GENERAL 1,432,745

22020201 ELECTRICITY CHARGES 477,582

Page 15: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020501 LOCAL TRAINING 1,591,939

220206 OTHER SERVICES - GENERAL 5,730,979

22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582

220205 TRAINING - GENERAL 1,591,939

220204 MAINTENANCE SERVICES - GENERAL 955,163

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923

22020203 INTERNET ACCESS CHARGES 955,163

220203 MATERIALS & SUPPLIES - GENERAL 11,541,555

TOTAL ALLOCATION 73,050,383

0228008007 BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 30,010,303

TOTAL RECURRENT 73,050,383

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 198,992

TOTAL PERSONNEL 43,040,080

220210 MISCELLANEOUS 543,520

22021001 REFRESHMENT & MEALS 344,527

220208 FUEL & LUBRICANTS - GENERAL 955,163

22020803 PLANT / GENERATOR FUEL COST 955,163

22020601 SECURITY SERVICES 3,820,653

22020606 CLEANING & FUMIGATION SERVICES 1,910,326

2202 OVERHEAD COST 40,010,303

220201 TRAVEL& TRANSPORT - GENERAL 9,678,156

21020202 CONTRIBUTORY PENSION 14,410,443

22 OTHER RECURRENT COSTS 40,010,303

210202 SOCIAL CONTRIBUTIONS 24,017,405

21020201 NHIS 9,606,962

21010101 SALARY 192,139,241

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 24,017,405

2101 SALARY 192,139,241

210101 SALARIES AND WAGES 192,139,241

2 EXPENDITURE 756,166,949

21 PERSONNEL COST 216,156,646

22020405 MAINTENANCE OF PLANTS/GENERATORS 636,721

220205 TRAINING - GENERAL 2,122,403

220204 MAINTENANCE SERVICES - GENERAL 1,273,442

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 636,721

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 12,734,416

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,653,003

22020203 INTERNET ACCESS CHARGES 1,273,442

220203 MATERIALS & SUPPLIES - GENERAL 15,387,419

220202 UTILITIES - GENERAL 1,910,162

22020201 ELECTRICITY CHARGES 636,721

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,131,273

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,546,883

2305 OTHER CAPITAL PROJECTS 500,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 500,000,000

22021007 WELFARE PACKAGES 265,300

23 CAPITAL EXPENDITURE 500,000,000

220210 MISCELLANEOUS 724,631

22021001 REFRESHMENT & MEALS 459,330

220208 FUEL & LUBRICANTS - GENERAL 1,273,442

22020803 PLANT / GENERATOR FUEL COST 1,273,442

22020601 SECURITY SERVICES 5,093,766

22020606 CLEANING & FUMIGATION SERVICES 2,546,883

22020501 LOCAL TRAINING 2,122,403

220206 OTHER SERVICES - GENERAL 7,640,649

TOTAL OVERHEAD 40,010,303

TOTAL RECURRENT 256,166,949

23050101 RESEARCH AND DEVELOPMENT 500,000,000

TOTAL PERSONNEL 216,156,646

Page 16: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21 PERSONNEL COST 53,017,190

2101 SALARY 47,126,391

CODE LINE ITEM AMOUNT

2 EXPENDITURE 82,027,493

BIORES01008383 ESTABLISHMENT OF BIOSCIENCE FEEDS PRODUCTION LINES IN BIODEC, ODI, BAYELSA STATE ONGOING 500,000,000

0228008008 BIORESOURCE DEVELOPMENT CENTRE OGBOMOSO, OSUN STATE

TOTAL ALLOCATION 756,166,949

0228008007 BIORESOURCE DEVELOPMENT CENTRE ODI, BAYELSA STATE

CODE PROJECT NAME TYPE AMOUNT

TOTAL CAPITAL 500,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,846,671

220202 UTILITIES - GENERAL 1,385,003

220201 TRAVEL& TRANSPORT - GENERAL 7,017,348

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,170,678

22 OTHER RECURRENT COSTS 29,010,303

2202 OVERHEAD COST 29,010,303

21020201 NHIS 2,356,320

21020202 CONTRIBUTORY PENSION 3,534,479

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 5,890,799

210202 SOCIAL CONTRIBUTIONS 5,890,799

210101 SALARIES AND WAGES 47,126,391

21010101 SALARY 47,126,391

220206 OTHER SERVICES - GENERAL 5,540,012

22020601 SECURITY SERVICES 3,693,341

220205 TRAINING - GENERAL 1,538,892

22020501 LOCAL TRAINING 1,538,892

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 461,668

22020405 MAINTENANCE OF PLANTS/GENERATORS 461,668

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,923,615

220204 MAINTENANCE SERVICES - GENERAL 923,335

220203 MATERIALS & SUPPLIES - GENERAL 11,156,968

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,233,353

22020201 ELECTRICITY CHARGES 461,668

22020203 INTERNET ACCESS CHARGES 923,335

CODE LINE ITEM AMOUNT

2 EXPENDITURE 71,779,345

TOTAL CAPITAL 0

TOTAL ALLOCATION 82,027,493

0228008009 BIORESOURCE DEVELOPMENT CENTRE OWODE, OGUN STATE

TOTAL PERSONNEL 53,017,190

TOTAL OVERHEAD 29,010,303

TOTAL RECURRENT 82,027,493

22021001 REFRESHMENT & MEALS 333,047

22021007 WELFARE PACKAGES 192,362

22020803 PLANT / GENERATOR FUEL COST 923,335

220210 MISCELLANEOUS 525,409

22020606 CLEANING & FUMIGATION SERVICES 1,846,671

220208 FUEL & LUBRICANTS - GENERAL 923,335

220201 TRAVEL& TRANSPORT - GENERAL 7,259,240

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,348,914

22 OTHER RECURRENT COSTS 30,010,303

2202 OVERHEAD COST 30,010,303

21020201 NHIS 1,856,402

21020202 CONTRIBUTORY PENSION 2,784,603

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,641,005

210202 SOCIAL CONTRIBUTIONS 4,641,005

210101 SALARIES AND WAGES 37,128,037

21010101 SALARY 37,128,037

21 PERSONNEL COST 41,769,041

2101 SALARY 37,128,037

22020201 ELECTRICITY CHARGES 477,582

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,326

220202 UTILITIES - GENERAL 1,432,745

Page 17: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220205 TRAINING - GENERAL 1,591,939

22020501 LOCAL TRAINING 1,591,939

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 477,582

22020405 MAINTENANCE OF PLANTS/GENERATORS 477,582

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,989,923

220204 MAINTENANCE SERVICES - GENERAL 955,163

220203 MATERIALS & SUPPLIES - GENERAL 11,541,555

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 9,551,632

22020203 INTERNET ACCESS CHARGES 955,163

TOTAL CAPITAL 0

TOTAL ALLOCATION 71,779,345

0228009001 BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABUJA

TOTAL PERSONNEL 41,769,041

TOTAL OVERHEAD 30,010,303

TOTAL RECURRENT 71,779,345

22021001 REFRESHMENT & MEALS 344,527

22021007 WELFARE PACKAGES 198,992

22020803 PLANT / GENERATOR FUEL COST 955,163

220210 MISCELLANEOUS 543,520

22020606 CLEANING & FUMIGATION SERVICES 1,910,326

220208 FUEL & LUBRICANTS - GENERAL 955,163

220206 OTHER SERVICES - GENERAL 5,730,979

22020601 SECURITY SERVICES 3,820,653

22 OTHER RECURRENT COSTS 110,347,565

2202 OVERHEAD COST 108,653,925

21020201 NHIS 8,088,763

21020202 CONTRIBUTORY PENSION 12,133,144

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 20,221,906

210202 SOCIAL CONTRIBUTIONS 20,221,906

210101 SALARIES AND WAGES 172,848,975

21010101 SALARY 172,848,975

21 PERSONNEL COST 193,070,881

2101 SALARY 172,848,975

CODE LINE ITEM AMOUNT

2 EXPENDITURE 715,735,135

22020206 SEWERAGE CHARGES 2,822,735

220203 MATERIALS & SUPPLIES - GENERAL 9,032,751

22020203 INTERNET ACCESS CHARGES 1,129,094

22020205 WATER RATES 2,822,735

22020201 ELECTRICITY CHARGES 2,258,188

22020202 TELEPHONE CHARGES 1,129,094

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 9,597,297

220202 UTILITIES - GENERAL 10,161,844

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 6,210,016

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,434,040

220201 TRAVEL& TRANSPORT - GENERAL 25,451,370

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,210,016

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,822,735

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,822,735

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,822,735

22020402 MAINTENANCE OF OFFICE FURNITURE 2,822,735

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,129,094

220204 MAINTENANCE SERVICES - GENERAL 14,678,220

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,129,094

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,129,094

22020303 NEWSPAPERS 1,129,094

22020304 MAGAZINES & PERIODICALS 1,129,094

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,258,188

22020302 BOOKS 1,129,094

22020502 INTERNATIONAL TRAINING 1,907,800

220205 TRAINING - GENERAL 4,730,535

22020501 LOCAL TRAINING 2,822,735

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,693,641

22020406 OTHER MAINTENANCE SERVICES 1,693,641

Page 18: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020701 FINANCIAL CONSULTING 2,822,735

22020702 INFORMATION TECHNOLOGY CONSULTING 2,822,735

22020606 CLEANING & FUMIGATION SERVICES 2,258,188

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 11,290,938

22020601 SECURITY SERVICES 2,822,735

22020603 OFFICE RENT 5,645,469

220206 OTHER SERVICES - GENERAL 10,726,391

220210 MISCELLANEOUS 12,984,579

22021001 REFRESHMENT & MEALS 1,693,641

22020902 INSURANCE PREMIUM 1,129,094

22020904 OTHER CRF BANK CHARGES 1,129,094

220209 FINANCIAL CHARGES - GENERAL 3,387,281

22020901 BANK CHARGES (OTHER THAN INTEREST) 1,129,094

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 2,258,188

22020803 PLANT / GENERATOR FUEL COST 1,693,641

220208 FUEL & LUBRICANTS - GENERAL 6,210,016

22020801 MOTOR VEHICLE FUEL COST 2,258,188

22020703 LEGAL SERVICES 2,258,188

22020708 BUDGET PREPARATION 3,387,281

230101 PURCHASE OF FIXED ASSETS - GENERAL 19,716,748

23010113 PURCHASE OF COMPUTERS 14,154,931

23 CAPITAL EXPENDITURE 412,316,688

2301 FIXED ASSETS PURCHASED 19,716,748

220301 STAFF LOANS & ADVANCES 1,693,641

22030101 MOTOR VEHICLE ADVANCES 1,693,641

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 3,951,828

2203 LOANS AND ADVANCES 1,693,641

22021006 POSTAGES & COURIER SERVICES 1,693,641

22021007 WELFARE PACKAGES 1,693,641

22021002 HONORARIUM & SITTING ALLOWANCE 2,258,188

22021003 PUBLICITY & ADVERTISEMENTS 1,693,641

23050101 RESEARCH AND DEVELOPMENT 18,173,371

TOTAL PERSONNEL 193,070,881

2305 OTHER CAPITAL PROJECTS 18,173,371

230501 ACQUISITION OF NON TANGIBLE ASSETS 18,173,371

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 24,368,066

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 24,368,066

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 205,496,834

2303 REHABILITATION / REPAIRS 24,368,066

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 350,058,504

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 144,561,669

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 5,561,817

2302 CONSTRUCTION / PROVISION 350,058,504

STTBH04008720PROVISION OF QUALITY CONTROL LABORATORY AND ENGINEERING WORKSHOPS IN NINE (9) NEW CENTRES:- LOKOJA, MAKURDI, NASARAWA, KATSINA, GOMBE, DAMATURU, KATSINA AND PORTHARCOURT TIC'S

ONGOING 54,150,132

STTBH04008721CONSTRUCTION OF INCUBATION UNITS IN CENTRES:- LOKOJA, MAKURDI, NASSARAWA, KATSINA, GOMBE, PORTHARCOURT, KADUNA, JALINGO, ENUGU, MAIDUGURI, BAUCHI, YOLA, KANO, GUSAU, SOKOTO, AKURE, B/KEBBI, IGBOTAKO, NNEWI, ABA, WARRI, BENIN, AGEGE,

ONGOING 46,378,088

STTBH03008718 DEVELOPMENT OF PERMANENT SITE:- ABUJA HQ ONGOING 144,561,669

STTBH04008719

COMPLETION OF ON-GOING PROJECTS AT TECHNOLOGY INCUBATION CENTERS AT TIC BAUCHI, TIC BENIN, TIC CALABAR, TIC AGEGE, TIC SOKOTO, TIC B/KEBBI, TIC GUSAU, TIC KANO, TIC MAIDUGURI, TIC MINNA, TIC IGBOTAKO, TIC IBADAN, TIC UYO, TIC WARRI, TIC YENAGOA, TIC ABA, TIC NNEWI, TIC OKWE, TIC JOS, TIC YOLA, TIC TARABA, TIC ENUGU. PROVISION OF STANDBY GENERATORS FOR CENTRES. PROVISION OF FIRE FIGHTING EQUIPMENT FOR CENTRES. TIC ABEOKUTA. COMPLETION OF TEMIDERE, TIC KADUNA, TIC

ONGOING 60,603,759

STTBH01008716 PROCUREMENT OF ICT EQUIPMENTS IN THE HEADQUARTERS AND 27 CENTRES. ONGOING 14,154,931

STTBH02008717PURCHASE OF ADVANCED INDUSTRIAL EQUIPMENT: - ACQUISITION OF DEMONSTRATION EQUIPMENT FOR MASS PRODUCTION AND PRODUCT QUALITY ASSURANCE. SPECTROMEMTERS INDUSTRIAL MACHINES E T C

ONGOING 5,561,817

TOTAL ALLOCATION 715,735,135

0228009001 BOARD FOR TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABUJA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 110,347,565

TOTAL RECURRENT 303,418,447

TOTAL CAPITAL 412,316,688

STTBH04008722 ESTABLISHMENT OF NEW CENTRES:- LOKOJA, MAKURDI, NASSARAWA, KATSINA, GOMBE, PORTHARCOURT ABAKALIKI JIGAWA AND YOBE

ONGOING 44,364,856

Page 19: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 10,150,665

210202 SOCIAL CONTRIBUTIONS 10,150,665

210101 SALARIES AND WAGES 81,205,321

21010101 SALARY 81,205,321

21 PERSONNEL COST 91,355,986

2101 SALARY 81,205,321

CODE LINE ITEM AMOUNT

2 EXPENDITURE 110,908,861

STTBH06008869RESEARCH AND DEVELOPMENT COMMERCIALIZATION:- PROTOTYPE DEVELOPMENT FOR R&D COMMERCIALIZATION SUCH AS AGRO-ALIED FABRICATIONS (POST-HARVESTS), FOOD PROCESSING, PLANTS AND OTHER INDUSTRIAL PROCESSING LINES, ETC.

ONGOING 18,173,371

0228010001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - AGEGE

STTBH05008723

REHABILITATION OF EXISTING INFRASTRUCTURE AT THE FOLLOWING TECHNOLOGY INCUBATION CENTERS:- TIC OKWE, TIC IBADAN, TIC BAUCHI, TIC BENIN, TIC B/KEBBI, TIC KANO, TIC MAIDUGURI, TIC SOKOTO, TIC MINNA, TIC GUSAU, TIC NNEWI, TIC WARRI, TIC YENAGOA, TIC YOLA, TIC KADUNA, TIC JOS, TIC AGEGE, TIC GUSAU, TIC ILORIN, TIC IBADAN,

ONGOING 24,368,066

22020201 ELECTRICITY CHARGES 400,136

22020202 TELEPHONE CHARGES 200,068

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,700,579

220202 UTILITIES - GENERAL 1,800,613

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,100,375

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 608,490

220201 TRAVEL& TRANSPORT - GENERAL 4,509,818

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,100,375

22 OTHER RECURRENT COSTS 19,552,875

2202 OVERHEAD COST 19,252,773

21020201 NHIS 4,060,266

21020202 CONTRIBUTORY PENSION 6,090,399

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 200,068

220204 MAINTENANCE SERVICES - GENERAL 2,600,886

22020305 PRINTING OF NON SECURITY DOCUMENTS 200,068

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 200,068

22020303 NEWSPAPERS 200,068

22020304 MAGAZINES & PERIODICALS 200,068

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 400,136

22020302 BOOKS 200,068

22020206 SEWERAGE CHARGES 500,170

220203 MATERIALS & SUPPLIES - GENERAL 1,600,545

22020203 INTERNET ACCESS CHARGES 200,068

22020205 WATER RATES 500,170

22020601 SECURITY SERVICES 500,170

22020603 OFFICE RENT 1,000,341

22020502 INTERNATIONAL TRAINING 338,050

220206 OTHER SERVICES - GENERAL 1,900,647

220205 TRAINING - GENERAL 838,220

22020501 LOCAL TRAINING 500,170

22020405 MAINTENANCE OF PLANTS/GENERATORS 300,102

22020406 OTHER MAINTENANCE SERVICES 300,102

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 500,170

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 500,170

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 500,170

22020402 MAINTENANCE OF OFFICE FURNITURE 500,170

220209 FINANCIAL CHARGES - GENERAL 600,204

22020901 BANK CHARGES (OTHER THAN INTEREST) 200,068

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 400,136

22020803 PLANT / GENERATOR FUEL COST 300,102

220208 FUEL & LUBRICANTS - GENERAL 1,100,375

22020801 MOTOR VEHICLE FUEL COST 400,136

22020703 LEGAL SERVICES 400,136

22020708 BUDGET PREPARATION 600,204

22020701 FINANCIAL CONSULTING 500,170

22020702 INFORMATION TECHNOLOGY CONSULTING 500,170

22020606 CLEANING & FUMIGATION SERVICES 400,136

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,000,681

22020902 INSURANCE PREMIUM 200,068

22020904 OTHER CRF BANK CHARGES 200,068

Page 20: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220301 STAFF LOANS & ADVANCES 300,102

22030101 MOTOR VEHICLE ADVANCES 300,102

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 700,238

2203 LOANS AND ADVANCES 300,102

22021006 POSTAGES & COURIER SERVICES 300,102

22021007 WELFARE PACKAGES 300,102

22021002 HONORARIUM & SITTING ALLOWANCE 400,136

22021003 PUBLICITY & ADVERTISEMENTS 300,102

220210 MISCELLANEOUS 2,300,783

22021001 REFRESHMENT & MEALS 300,102

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,595,756

210202 SOCIAL CONTRIBUTIONS 4,595,756

210101 SALARIES AND WAGES 36,766,050

21010101 SALARY 36,766,050

21 PERSONNEL COST 41,361,806

2101 SALARY 36,766,050

CODE LINE ITEM AMOUNT

2 EXPENDITURE 56,838,538

TOTAL CAPITAL 0

TOTAL ALLOCATION 110,908,861

0228011001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABA

TOTAL PERSONNEL 91,355,986

TOTAL OVERHEAD 19,552,875

TOTAL RECURRENT 110,908,861

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 347,419

220204 MAINTENANCE SERVICES - GENERAL 4,325,370

22020202 TELEPHONE CHARGES 694,838

220203 MATERIALS & SUPPLIES - GENERAL 347,419

220202 UTILITIES - GENERAL 1,737,096

22020201 ELECTRICITY CHARGES 1,042,258

220201 TRAVEL& TRANSPORT - GENERAL 1,910,806

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,910,806

22 OTHER RECURRENT COSTS 15,476,732

2202 OVERHEAD COST 15,476,732

21020201 NHIS 1,838,302

21020202 CONTRIBUTORY PENSION 2,757,454

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 347,419

22020701 FINANCIAL CONSULTING 347,419

22020601 SECURITY SERVICES 1,389,677

22020606 CLEANING & FUMIGATION SERVICES 1,042,258

22020501 LOCAL TRAINING 1,215,967

220206 OTHER SERVICES - GENERAL 2,431,935

22020405 MAINTENANCE OF PLANTS/GENERATORS 781,693

220205 TRAINING - GENERAL 1,215,967

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,389,677

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,042,258

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 416,903

22020402 MAINTENANCE OF OFFICE FURNITURE 694,838

TOTAL PERSONNEL 41,361,806

TOTAL OVERHEAD 15,476,732

TOTAL RECURRENT 56,838,538

22021006 POSTAGES & COURIER SERVICES 173,710

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 173,710

22021001 REFRESHMENT & MEALS 521,129

22021003 PUBLICITY & ADVERTISEMENTS 1,215,967

22020901 BANK CHARGES (OTHER THAN INTEREST) 33,946

220210 MISCELLANEOUS 2,084,515

22020803 PLANT / GENERATOR FUEL COST 521,129

220209 FINANCIAL CHARGES - GENERAL 33,946

220208 FUEL & LUBRICANTS - GENERAL 1,042,258

22020801 MOTOR VEHICLE FUEL COST 521,129

TOTAL CAPITAL 0

TOTAL ALLOCATION 56,838,538

0228012001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - KANO

Page 21: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21020201 NHIS 2,818,811

21020202 CONTRIBUTORY PENSION 4,228,216

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,047,027

210202 SOCIAL CONTRIBUTIONS 7,047,027

210101 SALARIES AND WAGES 56,376,217

21010101 SALARY 56,376,217

21 PERSONNEL COST 63,423,244

2101 SALARY 56,376,217

CODE LINE ITEM AMOUNT

2 EXPENDITURE 79,364,635

22020303 NEWSPAPERS 85,407

22020305 PRINTING OF NON SECURITY DOCUMENTS 256,221

220203 MATERIALS & SUPPLIES - GENERAL 760,121

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 256,221

22020202 TELEPHONE CHARGES 170,814

22020205 WATER RATES 153,732

220202 UTILITIES - GENERAL 1,861,870

22020201 ELECTRICITY CHARGES 1,537,324

220201 TRAVEL& TRANSPORT - GENERAL 1,127,371

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,127,371

22 OTHER RECURRENT COSTS 15,941,391

2202 OVERHEAD COST 15,941,391

22020501 LOCAL TRAINING 854,069

220206 OTHER SERVICES - GENERAL 3,950,068

22020406 OTHER MAINTENANCE SERVICES 235,067

220205 TRAINING - GENERAL 854,069

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 256,221

22020405 MAINTENANCE OF PLANTS/GENERATORS 298,924

22020402 MAINTENANCE OF OFFICE FURNITURE 384,331

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 320,276

220204 MAINTENANCE SERVICES - GENERAL 1,751,039

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 256,221

22020307 DRUGS & MEDICAL SUPPLIES 76,866

22020309 UNIFORMS & OTHER CLOTHING 85,407

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 213,517

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 512,441

22021006 POSTAGES & COURIER SERVICES 384,331

22021007 WELFARE PACKAGES 213,517

22021001 REFRESHMENT & MEALS 768,662

22021003 PUBLICITY & ADVERTISEMENTS 341,627

22020803 PLANT / GENERATOR FUEL COST 2,818,427

220210 MISCELLANEOUS 2,434,096

220208 FUEL & LUBRICANTS - GENERAL 3,202,758

22020801 MOTOR VEHICLE FUEL COST 384,331

22020601 SECURITY SERVICES 2,156,523

22020606 CLEANING & FUMIGATION SERVICES 1,793,544

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,715,466

210202 SOCIAL CONTRIBUTIONS 4,715,466

210101 SALARIES AND WAGES 37,723,729

21010101 SALARY 37,723,729

21 PERSONNEL COST 42,439,195

2101 SALARY 37,723,729

CODE LINE ITEM AMOUNT

2 EXPENDITURE 58,293,423

TOTAL CAPITAL 0

TOTAL ALLOCATION 79,364,635

0228013001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - NNEWI

TOTAL PERSONNEL 63,423,244

TOTAL OVERHEAD 15,941,391

TOTAL RECURRENT 79,364,635

22 OTHER RECURRENT COSTS 15,854,228

2202 OVERHEAD COST 15,854,228

21020201 NHIS 1,886,186

21020202 CONTRIBUTORY PENSION 2,829,280

Page 22: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020203 INTERNET ACCESS CHARGES 107,675

220203 MATERIALS & SUPPLIES - GENERAL 1,570,788

22020201 ELECTRICITY CHARGES 543,550

22020202 TELEPHONE CHARGES 124,240

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 748,733

220202 UTILITIES - GENERAL 775,465

220201 TRAVEL& TRANSPORT - GENERAL 2,862,579

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,113,846

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 166,689

22020405 MAINTENANCE OF PLANTS/GENERATORS 390,818

22020402 MAINTENANCE OF OFFICE FURNITURE 334,413

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 249,515

220204 MAINTENANCE SERVICES - GENERAL 2,046,006

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 545,310

22020305 PRINTING OF NON SECURITY DOCUMENTS 359,261

22020307 DRUGS & MEDICAL SUPPLIES 108,710

22020303 NEWSPAPERS 51,767

22020304 MAGAZINES & PERIODICALS 37,272

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 796,358

22020302 BOOKS 217,420

22020704 ENGINEERING SERVICES 265,045

220208 FUEL & LUBRICANTS - GENERAL 1,951,417

22020702 INFORMATION TECHNOLOGY CONSULTING 207,067

22020703 LEGAL SERVICES 173,936

22020606 CLEANING & FUMIGATION SERVICES 708,168

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 646,048

220206 OTHER SERVICES - GENERAL 2,852,551

22020601 SECURITY SERVICES 2,144,383

22020501 LOCAL TRAINING 1,087,100

22020502 INTERNATIONAL TRAINING 493,744

22020406 OTHER MAINTENANCE SERVICES 359,261

220205 TRAINING - GENERAL 1,580,844

TOTAL CAPITAL 0

TOTAL ALLOCATION 58,293,423

0228014001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - CALABAR

TOTAL PERSONNEL 42,439,195

TOTAL OVERHEAD 15,854,228

TOTAL RECURRENT 58,293,423

22021007 WELFARE PACKAGES 108,710

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 207,067

22021003 PUBLICITY & ADVERTISEMENTS 990,814

22021006 POSTAGES & COURIER SERVICES 130,452

220210 MISCELLANEOUS 1,568,530

22021002 HONORARIUM & SITTING ALLOWANCE 131,487

22020801 MOTOR VEHICLE FUEL COST 448,610

22020803 PLANT / GENERATOR FUEL COST 1,502,807

22 OTHER RECURRENT COSTS 11,904,774

2202 OVERHEAD COST 11,722,057

21020201 NHIS 954,766

21020202 CONTRIBUTORY PENSION 1,432,148

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,386,914

210202 SOCIAL CONTRIBUTIONS 2,386,914

210101 SALARIES AND WAGES 19,095,312

21010101 SALARY 19,095,312

21 PERSONNEL COST 21,482,226

2101 SALARY 19,095,312

CODE LINE ITEM AMOUNT

2 EXPENDITURE 33,387,000

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,035,398

220202 UTILITIES - GENERAL 1,096,304

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 669,963

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 370,479

220201 TRAVEL& TRANSPORT - GENERAL 2,745,804

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 669,963

Page 23: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020206 SEWERAGE CHARGES 304,529

220203 MATERIALS & SUPPLIES - GENERAL 974,492

22020203 INTERNET ACCESS CHARGES 121,812

22020205 WATER RATES 304,529

22020201 ELECTRICITY CHARGES 243,623

22020202 TELEPHONE CHARGES 121,812

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 304,529

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 304,529

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 304,529

22020402 MAINTENANCE OF OFFICE FURNITURE 304,529

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 121,812

220204 MAINTENANCE SERVICES - GENERAL 1,583,550

22020305 PRINTING OF NON SECURITY DOCUMENTS 121,812

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 121,812

22020303 NEWSPAPERS 121,812

22020304 MAGAZINES & PERIODICALS 121,812

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 243,623

22020302 BOOKS 121,812

22020701 FINANCIAL CONSULTING 304,529

22020702 INFORMATION TECHNOLOGY CONSULTING 304,529

22020606 CLEANING & FUMIGATION SERVICES 243,623

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,218,115

22020601 SECURITY SERVICES 304,529

22020603 OFFICE RENT 609,058

22020502 INTERNATIONAL TRAINING 205,822

220206 OTHER SERVICES - GENERAL 1,157,210

220205 TRAINING - GENERAL 510,351

22020501 LOCAL TRAINING 304,529

22020405 MAINTENANCE OF PLANTS/GENERATORS 182,717

22020406 OTHER MAINTENANCE SERVICES 182,717

220210 MISCELLANEOUS 1,400,833

22021001 REFRESHMENT & MEALS 182,717

22020902 INSURANCE PREMIUM 121,812

22020904 OTHER CRF BANK CHARGES 121,812

220209 FINANCIAL CHARGES - GENERAL 365,435

22020901 BANK CHARGES (OTHER THAN INTEREST) 121,812

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 243,623

22020803 PLANT / GENERATOR FUEL COST 182,717

220208 FUEL & LUBRICANTS - GENERAL 669,963

22020801 MOTOR VEHICLE FUEL COST 243,623

22020703 LEGAL SERVICES 243,623

22020708 BUDGET PREPARATION 365,435

TOTAL CAPITAL 0

TOTAL ALLOCATION 33,387,000

0228015001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - MINNA

TOTAL PERSONNEL 21,482,226

TOTAL OVERHEAD 11,904,774

TOTAL RECURRENT 33,387,000

220301 STAFF LOANS & ADVANCES 182,717

22030101 MOTOR VEHICLE ADVANCES 182,717

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 426,340

2203 LOANS AND ADVANCES 182,717

22021006 POSTAGES & COURIER SERVICES 182,717

22021007 WELFARE PACKAGES 182,717

22021002 HONORARIUM & SITTING ALLOWANCE 243,623

22021003 PUBLICITY & ADVERTISEMENTS 182,717

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 5,727,372

210202 SOCIAL CONTRIBUTIONS 5,727,372

210101 SALARIES AND WAGES 45,818,979

21010101 SALARY 45,818,979

21 PERSONNEL COST 51,546,352

2101 SALARY 45,818,979

CODE LINE ITEM AMOUNT

2 EXPENDITURE 63,370,831

Page 24: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22 OTHER RECURRENT COSTS 11,824,479

2202 OVERHEAD COST 11,642,994

21020201 NHIS 2,290,949

21020202 CONTRIBUTORY PENSION 3,436,423

22020206 SEWERAGE CHARGES 302,475

220203 MATERIALS & SUPPLIES - GENERAL 967,920

22020203 INTERNET ACCESS CHARGES 120,990

22020205 WATER RATES 302,475

22020201 ELECTRICITY CHARGES 241,980

22020202 TELEPHONE CHARGES 120,990

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,028,414

220202 UTILITIES - GENERAL 1,088,910

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 665,444

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 367,980

220201 TRAVEL& TRANSPORT - GENERAL 2,727,282

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 665,444

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 302,475

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 302,475

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 302,475

22020402 MAINTENANCE OF OFFICE FURNITURE 302,475

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 120,990

220204 MAINTENANCE SERVICES - GENERAL 1,572,870

22020305 PRINTING OF NON SECURITY DOCUMENTS 120,990

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 120,990

22020303 NEWSPAPERS 120,990

22020304 MAGAZINES & PERIODICALS 120,990

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 241,980

22020302 BOOKS 120,990

22020701 FINANCIAL CONSULTING 302,475

22020702 INFORMATION TECHNOLOGY CONSULTING 302,475

22020606 CLEANING & FUMIGATION SERVICES 241,980

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,209,900

22020601 SECURITY SERVICES 302,475

22020603 OFFICE RENT 604,949

22020502 INTERNATIONAL TRAINING 204,434

220206 OTHER SERVICES - GENERAL 1,149,404

220205 TRAINING - GENERAL 506,909

22020501 LOCAL TRAINING 302,475

22020405 MAINTENANCE OF PLANTS/GENERATORS 181,485

22020406 OTHER MAINTENANCE SERVICES 181,485

220210 MISCELLANEOUS 1,391,384

22021001 REFRESHMENT & MEALS 181,485

22020902 INSURANCE PREMIUM 120,990

22020904 OTHER CRF BANK CHARGES 120,990

220209 FINANCIAL CHARGES - GENERAL 362,970

22020901 BANK CHARGES (OTHER THAN INTEREST) 120,990

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 241,980

22020803 PLANT / GENERATOR FUEL COST 181,485

220208 FUEL & LUBRICANTS - GENERAL 665,445

22020801 MOTOR VEHICLE FUEL COST 241,980

22020703 LEGAL SERVICES 241,980

22020708 BUDGET PREPARATION 362,970

TOTAL CAPITAL 0

TOTAL ALLOCATION 63,370,831

TOTAL PERSONNEL 51,546,352

TOTAL OVERHEAD 11,824,479

TOTAL RECURRENT 63,370,831

220301 STAFF LOANS & ADVANCES 181,485

22030101 MOTOR VEHICLE ADVANCES 181,485

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 423,464

2203 LOANS AND ADVANCES 181,485

22021006 POSTAGES & COURIER SERVICES 181,485

22021007 WELFARE PACKAGES 181,485

22021002 HONORARIUM & SITTING ALLOWANCE 241,980

22021003 PUBLICITY & ADVERTISEMENTS 181,485

Page 25: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

0228016001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - WARRI

22 OTHER RECURRENT COSTS 13,972,404

2202 OVERHEAD COST 13,972,404

21020201 NHIS 1,134,955

21020202 CONTRIBUTORY PENSION 1,702,432

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,837,387

210202 SOCIAL CONTRIBUTIONS 2,837,387

210101 SALARIES AND WAGES 22,699,098

21010101 SALARY 22,699,098

21 PERSONNEL COST 25,536,485

2101 SALARY 22,699,098

CODE LINE ITEM AMOUNT

2 EXPENDITURE 39,508,889

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 511,568

22020302 BOOKS 383,676

22020206 SEWERAGE CHARGES 170,523

220203 MATERIALS & SUPPLIES - GENERAL 1,457,968

22020203 INTERNET ACCESS CHARGES 255,784

22020205 WATER RATES 76,735

22020201 ELECTRICITY CHARGES 255,784

22020202 TELEPHONE CHARGES 255,784

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,984,145

220202 UTILITIES - GENERAL 1,014,610

220201 TRAVEL& TRANSPORT - GENERAL 4,263,064

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,278,919

220205 TRAINING - GENERAL 1,278,919

22020501 LOCAL TRAINING 1,278,919

22020405 MAINTENANCE OF PLANTS/GENERATORS 311,204

22020406 OTHER MAINTENANCE SERVICES 458,490

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 426,306

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 362,360

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 426,306

22020402 MAINTENANCE OF OFFICE FURNITURE 255,784

22020305 PRINTING OF NON SECURITY DOCUMENTS 298,414

220204 MAINTENANCE SERVICES - GENERAL 2,240,450

22020303 NEWSPAPERS 153,470

22020304 MAGAZINES & PERIODICALS 110,840

22020902 INSURANCE PREMIUM 106,577

220210 MISCELLANEOUS 1,266,131

22020803 PLANT / GENERATOR FUEL COST 255,784

220209 FINANCIAL CHARGES - GENERAL 106,577

220208 FUEL & LUBRICANTS - GENERAL 554,198

22020801 MOTOR VEHICLE FUEL COST 298,414

22020703 LEGAL SERVICES 106,577

22020704 ENGINEERING SERVICES 277,099

22020606 CLEANING & FUMIGATION SERVICES 341,045

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 383,676

220206 OTHER SERVICES - GENERAL 1,406,811

22020601 SECURITY SERVICES 1,065,766

CODE LINE ITEM AMOUNT

2 EXPENDITURE 48,925,114

TOTAL CAPITAL 0

TOTAL ALLOCATION 39,508,889

0228017001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - MAIDUGURI

TOTAL PERSONNEL 25,536,485

TOTAL OVERHEAD 13,972,404

TOTAL RECURRENT 39,508,889

22021007 WELFARE PACKAGES 106,577

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 170,523

22021003 PUBLICITY & ADVERTISEMENTS 426,306

22021006 POSTAGES & COURIER SERVICES 179,049

22021001 REFRESHMENT & MEALS 170,523

22021002 HONORARIUM & SITTING ALLOWANCE 213,153

21 PERSONNEL COST 37,929,179

Page 26: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220201 TRAVEL& TRANSPORT - GENERAL 2,536,183

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 618,817

22 OTHER RECURRENT COSTS 10,995,936

2202 OVERHEAD COST 10,827,167

21020201 NHIS 1,685,741

21020202 CONTRIBUTORY PENSION 2,528,612

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,214,353

210202 SOCIAL CONTRIBUTIONS 4,214,353

210101 SALARIES AND WAGES 33,714,826

21010101 SALARY 33,714,826

2101 SALARY 33,714,826

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 225,024

22020302 BOOKS 112,512

22020206 SEWERAGE CHARGES 281,280

220203 MATERIALS & SUPPLIES - GENERAL 900,097

22020203 INTERNET ACCESS CHARGES 112,512

22020205 WATER RATES 281,280

22020201 ELECTRICITY CHARGES 225,024

22020202 TELEPHONE CHARGES 112,512

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 956,353

220202 UTILITIES - GENERAL 1,012,609

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 618,817

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 342,196

22020405 MAINTENANCE OF PLANTS/GENERATORS 168,768

22020406 OTHER MAINTENANCE SERVICES 168,768

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 281,280

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 281,280

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 281,280

22020402 MAINTENANCE OF OFFICE FURNITURE 281,280

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 112,512

220204 MAINTENANCE SERVICES - GENERAL 1,462,658

22020305 PRINTING OF NON SECURITY DOCUMENTS 112,512

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 112,512

22020303 NEWSPAPERS 112,512

22020304 MAGAZINES & PERIODICALS 112,512

22020703 LEGAL SERVICES 225,024

220208 FUEL & LUBRICANTS - GENERAL 618,817

22020701 FINANCIAL CONSULTING 281,280

22020702 INFORMATION TECHNOLOGY CONSULTING 281,280

22020606 CLEANING & FUMIGATION SERVICES 225,024

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 787,585

22020601 SECURITY SERVICES 281,280

22020603 OFFICE RENT 562,561

22020502 INTERNATIONAL TRAINING 190,109

220206 OTHER SERVICES - GENERAL 1,068,866

220205 TRAINING - GENERAL 471,389

22020501 LOCAL TRAINING 281,280

22021003 PUBLICITY & ADVERTISEMENTS 168,768

22021006 POSTAGES & COURIER SERVICES 168,768

22021001 REFRESHMENT & MEALS 168,768

22021002 HONORARIUM & SITTING ALLOWANCE 225,024

22020904 OTHER CRF BANK CHARGES 112,512

220210 MISCELLANEOUS 1,631,426

22020901 BANK CHARGES (OTHER THAN INTEREST) 112,512

22020902 INSURANCE PREMIUM 112,512

22020803 PLANT / GENERATOR FUEL COST 168,768

220209 FINANCIAL CHARGES - GENERAL 337,536

22020801 MOTOR VEHICLE FUEL COST 225,024

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 225,024

220301 STAFF LOANS & ADVANCES 168,768

22030101 MOTOR VEHICLE ADVANCES 168,768

22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 337,536

2203 LOANS AND ADVANCES 168,768

22021007 WELFARE PACKAGES 168,768

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 393,793

Page 27: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

CODE LINE ITEM AMOUNT

2 EXPENDITURE 67,619,220

TOTAL CAPITAL 0

TOTAL ALLOCATION 48,925,114

0228018001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - GUSAU

TOTAL PERSONNEL 37,929,179

TOTAL OVERHEAD 10,995,936

TOTAL RECURRENT 48,925,114

220201 TRAVEL& TRANSPORT - GENERAL 2,105,760

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,011,708

22 OTHER RECURRENT COSTS 10,016,638

2202 OVERHEAD COST 10,016,638

21020201 NHIS 2,560,115

21020202 CONTRIBUTORY PENSION 3,840,172

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 6,400,287

210202 SOCIAL CONTRIBUTIONS 6,400,287

210101 SALARIES AND WAGES 51,202,295

21010101 SALARY 51,202,295

21 PERSONNEL COST 57,602,582

2101 SALARY 51,202,295

22020405 MAINTENANCE OF PLANTS/GENERATORS 505,854

22020406 OTHER MAINTENANCE SERVICES 202,342

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 918,631

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 607,025

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 404,683

22020402 MAINTENANCE OF OFFICE FURNITURE 1,214,049

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 607,025

220204 MAINTENANCE SERVICES - GENERAL 3,852,583

22020201 ELECTRICITY CHARGES 121,405

220203 MATERIALS & SUPPLIES - GENERAL 607,025

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,094,052

220202 UTILITIES - GENERAL 121,405

22020904 OTHER CRF BANK CHARGES 50,585

220210 MISCELLANEOUS 1,416,391

220209 FINANCIAL CHARGES - GENERAL 101,171

22020901 BANK CHARGES (OTHER THAN INTEREST) 50,585

22020801 MOTOR VEHICLE FUEL COST 303,512

22020803 PLANT / GENERATOR FUEL COST 376,355

22020708 BUDGET PREPARATION 303,512

220208 FUEL & LUBRICANTS - GENERAL 679,868

22020606 CLEANING & FUMIGATION SERVICES 424,241

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 303,512

220206 OTHER SERVICES - GENERAL 828,924

22020605 SECURITY VOTE (INCLUDING OPERATIONS) 404,683

21 PERSONNEL COST 32,470,544

2101 SALARY 28,862,706

CODE LINE ITEM AMOUNT

2 EXPENDITURE 44,889,496

TOTAL CAPITAL 0

TOTAL ALLOCATION 67,619,220

0228019001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - SOKOTO

TOTAL PERSONNEL 57,602,582

TOTAL OVERHEAD 10,016,638

TOTAL RECURRENT 67,619,220

22021006 POSTAGES & COURIER SERVICES 50,585

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 708,195

22021001 REFRESHMENT & MEALS 252,927

22021003 PUBLICITY & ADVERTISEMENTS 404,683

21020201 NHIS 1,443,135

21020202 CONTRIBUTORY PENSION 2,164,703

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,607,838

210202 SOCIAL CONTRIBUTIONS 3,607,838

210101 SALARIES AND WAGES 28,862,706

21010101 SALARY 28,862,706

Page 28: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 698,899

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 386,480

220201 TRAVEL& TRANSPORT - GENERAL 2,864,395

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 698,899

22 OTHER RECURRENT COSTS 12,418,952

2202 OVERHEAD COST 12,228,343

22020303 NEWSPAPERS 127,073

22020304 MAGAZINES & PERIODICALS 127,073

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 254,145

22020302 BOOKS 127,073

22020206 SEWERAGE CHARGES 317,682

220203 MATERIALS & SUPPLIES - GENERAL 1,016,583

22020203 INTERNET ACCESS CHARGES 127,073

22020205 WATER RATES 317,682

22020201 ELECTRICITY CHARGES 254,145

22020202 TELEPHONE CHARGES 127,073

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,080,117

220202 UTILITIES - GENERAL 1,143,655

220205 TRAINING - GENERAL 532,394

22020501 LOCAL TRAINING 317,682

22020405 MAINTENANCE OF PLANTS/GENERATORS 190,609

22020406 OTHER MAINTENANCE SERVICES 190,609

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 317,682

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 317,682

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 317,682

22020402 MAINTENANCE OF OFFICE FURNITURE 317,682

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 127,073

220204 MAINTENANCE SERVICES - GENERAL 1,651,946

22020305 PRINTING OF NON SECURITY DOCUMENTS 127,073

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 127,073

220208 FUEL & LUBRICANTS - GENERAL 698,899

22020801 MOTOR VEHICLE FUEL COST 254,145

22020703 LEGAL SERVICES 254,145

22020708 BUDGET PREPARATION 381,218

22020701 FINANCIAL CONSULTING 317,682

22020702 INFORMATION TECHNOLOGY CONSULTING 317,682

22020606 CLEANING & FUMIGATION SERVICES 254,145

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,270,727

22020601 SECURITY SERVICES 317,682

22020603 OFFICE RENT 635,363

22020502 INTERNATIONAL TRAINING 214,712

220206 OTHER SERVICES - GENERAL 1,207,190

22021006 POSTAGES & COURIER SERVICES 190,609

22021007 WELFARE PACKAGES 190,609

22021002 HONORARIUM & SITTING ALLOWANCE 254,145

22021003 PUBLICITY & ADVERTISEMENTS 190,609

220210 MISCELLANEOUS 1,461,335

22021001 REFRESHMENT & MEALS 190,609

22020902 INSURANCE PREMIUM 127,073

22020904 OTHER CRF BANK CHARGES 127,073

220209 FINANCIAL CHARGES - GENERAL 381,219

22020901 BANK CHARGES (OTHER THAN INTEREST) 127,073

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 254,145

22020803 PLANT / GENERATOR FUEL COST 190,609

TOTAL CAPITAL 0

TOTAL ALLOCATION 44,889,496

0228020001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - UYO

TOTAL PERSONNEL 32,470,544

TOTAL OVERHEAD 12,418,952

TOTAL RECURRENT 44,889,496

220301 STAFF LOANS & ADVANCES 190,609

22030101 MOTOR VEHICLE ADVANCES 190,609

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 444,754

2203 LOANS AND ADVANCES 190,609

Page 29: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21 PERSONNEL COST 33,048,535

2101 SALARY 29,376,476

CODE LINE ITEM AMOUNT

2 EXPENDITURE 45,416,969

220202 UTILITIES - GENERAL 600,394

22020201 ELECTRICITY CHARGES 294,071

220201 TRAVEL& TRANSPORT - GENERAL 443,873

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 443,873

22 OTHER RECURRENT COSTS 12,368,433

2202 OVERHEAD COST 12,368,433

21020201 NHIS 1,468,824

21020202 CONTRIBUTORY PENSION 2,203,236

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,672,059

210202 SOCIAL CONTRIBUTIONS 3,672,059

210101 SALARIES AND WAGES 29,376,476

21010101 SALARY 29,376,476

22020606 CLEANING & FUMIGATION SERVICES 1,470,353

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,940,706

220206 OTHER SERVICES - GENERAL 3,455,329

22020601 SECURITY SERVICES 1,984,976

22020405 MAINTENANCE OF PLANTS/GENERATORS 294,071

22020406 OTHER MAINTENANCE SERVICES 147,035

220204 MAINTENANCE SERVICES - GENERAL 1,911,459

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,470,353

220203 MATERIALS & SUPPLIES - GENERAL 980,235

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 980,235

22020202 TELEPHONE CHARGES 183,794

22020203 INTERNET ACCESS CHARGES 122,529

TOTAL PERSONNEL 33,048,535

TOTAL OVERHEAD 12,368,433

TOTAL RECURRENT 45,416,969

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 294,071

22021010 DIRECT TEACHING & LABORATORY COST 122,529

22021003 PUBLICITY & ADVERTISEMENTS 882,212

22021006 POSTAGES & COURIER SERVICES 122,529

22021001 REFRESHMENT & MEALS 49,012

22021002 HONORARIUM & SITTING ALLOWANCE 245,059

22020803 PLANT / GENERATOR FUEL COST 321,027

220210 MISCELLANEOUS 1,715,412

22020703 LEGAL SERVICES 2,940,706

220208 FUEL & LUBRICANTS - GENERAL 321,027

21020201 NHIS 1,494,682

21020202 CONTRIBUTORY PENSION 2,242,022

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,736,704

210202 SOCIAL CONTRIBUTIONS 3,736,704

210101 SALARIES AND WAGES 29,893,633

21010101 SALARY 29,893,633

21 PERSONNEL COST 33,630,337

2101 SALARY 29,893,633

CODE LINE ITEM AMOUNT

2 EXPENDITURE 45,132,418

TOTAL CAPITAL 0

TOTAL ALLOCATION 45,416,969

0228021001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - B/ KEBBI

22020202 TELEPHONE CHARGES 367,266

220203 MATERIALS & SUPPLIES - GENERAL 842,263

220202 UTILITIES - GENERAL 954,891

22020201 ELECTRICITY CHARGES 587,625

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 497,594

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,445,457

220201 TRAVEL& TRANSPORT - GENERAL 2,542,008

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 598,957

22 OTHER RECURRENT COSTS 11,502,081

2202 OVERHEAD COST 11,502,081

Page 30: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 489,688

22020303 NEWSPAPERS 352,575

22020601 SECURITY SERVICES 1,351,539

22020606 CLEANING & FUMIGATION SERVICES 1,351,539

22020502 INTERNATIONAL TRAINING 378,293

220206 OTHER SERVICES - GENERAL 2,703,077

220205 TRAINING - GENERAL 635,379

22020501 LOCAL TRAINING 257,086

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 200,772

22020405 MAINTENANCE OF PLANTS/GENERATORS 276,674

22020402 MAINTENANCE OF OFFICE FURNITURE 367,266

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 646,388

220204 MAINTENANCE SERVICES - GENERAL 1,863,262

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 372,163

22021007 WELFARE PACKAGES 146,906

TOTAL PERSONNEL 33,630,337

22021003 PUBLICITY & ADVERTISEMENTS 122,422

22021006 POSTAGES & COURIER SERVICES 166,494

22020901 BANK CHARGES (OTHER THAN INTEREST) 26,933

220210 MISCELLANEOUS 435,822

22020803 PLANT / GENERATOR FUEL COST 391,750

220209 FINANCIAL CHARGES - GENERAL 26,933

220208 FUEL & LUBRICANTS - GENERAL 1,376,023

22020801 MOTOR VEHICLE FUEL COST 984,273

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 122,422

22020708 BUDGET PREPARATION 122,422

210202 SOCIAL CONTRIBUTIONS 4,407,588

21020201 NHIS 1,763,035

21010101 SALARY 35,260,703

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,407,588

2101 SALARY 35,260,703

210101 SALARIES AND WAGES 35,260,703

2 EXPENDITURE 50,913,093

21 PERSONNEL COST 39,668,291

TOTAL ALLOCATION 45,132,418

0228022001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - IGBOTAKO

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 11,502,081

TOTAL RECURRENT 45,132,418

TOTAL CAPITAL 0

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 357,929

22020303 NEWSPAPERS 156,187

22020202 TELEPHONE CHARGES 122,021

220203 MATERIALS & SUPPLIES - GENERAL 686,575

220202 UTILITIES - GENERAL 349,798

22020201 ELECTRICITY CHARGES 227,777

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,683,445

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,337,859

2202 OVERHEAD COST 11,244,802

220201 TRAVEL& TRANSPORT - GENERAL 3,021,304

21020202 CONTRIBUTORY PENSION 2,644,553

22 OTHER RECURRENT COSTS 11,244,802

220208 FUEL & LUBRICANTS - GENERAL 227,773

22020803 PLANT / GENERATOR FUEL COST 227,773

22020601 SECURITY SERVICES 898,081

22020606 CLEANING & FUMIGATION SERVICES 748,399

22020502 INTERNATIONAL TRAINING 605,546

220206 OTHER SERVICES - GENERAL 1,646,480

220205 TRAINING - GENERAL 2,688,051

22020501 LOCAL TRAINING 2,082,505

22020402 MAINTENANCE OF OFFICE FURNITURE 130,157

22020405 MAINTENANCE OF PLANTS/GENERATORS 119,311

22020305 PRINTING OF NON SECURITY DOCUMENTS 172,458

220204 MAINTENANCE SERVICES - GENERAL 249,467

Page 31: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21 PERSONNEL COST 37,629,070

2101 SALARY 33,448,063

CODE LINE ITEM AMOUNT

2 EXPENDITURE 49,588,898

TOTAL CAPITAL 0

TOTAL ALLOCATION 50,913,093

0228023001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - BAUCHI

TOTAL PERSONNEL 39,668,291

TOTAL OVERHEAD 11,244,802

TOTAL RECURRENT 50,913,093

22021003 PUBLICITY & ADVERTISEMENTS 1,952,348

22021006 POSTAGES & COURIER SERVICES 130,157

220210 MISCELLANEOUS 2,375,356

22021002 HONORARIUM & SITTING ALLOWANCE 292,851

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,423,010

220202 UTILITIES - GENERAL 1,141,585

220201 TRAVEL& TRANSPORT - GENERAL 2,233,811

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 810,801

22 OTHER RECURRENT COSTS 11,959,828

2202 OVERHEAD COST 11,493,288

21020201 NHIS 1,672,403

21020202 CONTRIBUTORY PENSION 2,508,605

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,181,008

210202 SOCIAL CONTRIBUTIONS 4,181,008

210101 SALARIES AND WAGES 33,448,063

21010101 SALARY 33,448,063

22020306 PRINTING OF SECURITY DOCUMENTS 101,224

22020307 DRUGS & MEDICAL SUPPLIES 81,902

22020304 MAGAZINES & PERIODICALS 70,857

22020305 PRINTING OF NON SECURITY DOCUMENTS 46,563

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 460,134

22020303 NEWSPAPERS 162,432

22020206 SEWERAGE CHARGES 207,711

220203 MATERIALS & SUPPLIES - GENERAL 1,241,763

22020204 SATELLITE BROADCASTING ACCESS CHARGES 243,864

22020205 WATER RATES 243,029

22020201 ELECTRICITY CHARGES 204,045

22020203 INTERNET ACCESS CHARGES 242,937

220206 OTHER SERVICES - GENERAL 365,873

22020601 SECURITY SERVICES 203,267

220205 TRAINING - GENERAL 770,382

22020501 LOCAL TRAINING 770,382

22020405 MAINTENANCE OF PLANTS/GENERATORS 446,801

22020406 OTHER MAINTENANCE SERVICES 244,759

22020402 MAINTENANCE OF OFFICE FURNITURE 285,248

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 264,781

220204 MAINTENANCE SERVICES - GENERAL 1,738,940

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 497,352

22020309 UNIFORMS & OTHER CLOTHING 110,131

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 208,521

220210 MISCELLANEOUS 2,073,373

22021001 REFRESHMENT & MEALS 233,219

220209 FINANCIAL CHARGES - GENERAL 263,181

22020901 BANK CHARGES (OTHER THAN INTEREST) 263,181

22020801 MOTOR VEHICLE FUEL COST 365,933

22020803 PLANT / GENERATOR FUEL COST 244,718

22020708 BUDGET PREPARATION 708,565

220208 FUEL & LUBRICANTS - GENERAL 610,652

22020702 INFORMATION TECHNOLOGY CONSULTING 101,224

22020703 LEGAL SERVICES 243,939

22020606 CLEANING & FUMIGATION SERVICES 162,606

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,053,728

22021002 HONORARIUM & SITTING ALLOWANCE 228,765

22021003 PUBLICITY & ADVERTISEMENTS 304,319

Page 32: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL OVERHEAD 11,959,828

TOTAL RECURRENT 49,588,898

TOTAL CAPITAL 0

22030104 REFURBISHING ADVANCES 466,540

TOTAL PERSONNEL 37,629,070

2203 LOANS AND ADVANCES 466,540

220301 STAFF LOANS & ADVANCES 466,540

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 334,736

22021010 DIRECT TEACHING & LABORATORY COST 404,894

22021006 POSTAGES & COURIER SERVICES 101,337

22021007 WELFARE PACKAGES 466,102

21020202 CONTRIBUTORY PENSION 4,367,746

22 OTHER RECURRENT COSTS 12,228,704

210202 SOCIAL CONTRIBUTIONS 7,279,577

21020201 NHIS 2,911,831

21010101 SALARY 58,236,614

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,279,577

2101 SALARY 58,236,614

210101 SALARIES AND WAGES 58,236,614

2 EXPENDITURE 77,744,894

21 PERSONNEL COST 65,516,191

TOTAL ALLOCATION 49,588,898

0228024001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - IBADAN

CODE LINE ITEM AMOUNT

22020406 OTHER MAINTENANCE SERVICES 393,208

220206 OTHER SERVICES - GENERAL 3,558,406

220204 MAINTENANCE SERVICES - GENERAL 1,470,148

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,076,940

220203 MATERIALS & SUPPLIES - GENERAL 1,805,893

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,805,893

22020201 ELECTRICITY CHARGES 1,503,552

22020202 TELEPHONE CHARGES 503,222

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,182,604

220202 UTILITIES - GENERAL 2,006,774

2202 OVERHEAD COST 12,228,704

220201 TRAVEL& TRANSPORT - GENERAL 2,182,604

CODE LINE ITEM AMOUNT

2 EXPENDITURE 84,904,430

TOTAL CAPITAL 0

TOTAL ALLOCATION 77,744,894

0228025001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - BENIN

TOTAL PERSONNEL 65,516,191

TOTAL OVERHEAD 12,228,704

TOTAL RECURRENT 77,744,894

220210 MISCELLANEOUS 368,343

22021006 POSTAGES & COURIER SERVICES 368,343

220208 FUEL & LUBRICANTS - GENERAL 836,535

22020803 PLANT / GENERATOR FUEL COST 836,535

22020601 SECURITY SERVICES 2,706,394

22020606 CLEANING & FUMIGATION SERVICES 852,013

220201 TRAVEL& TRANSPORT - GENERAL 5,360,454

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 857,825

22 OTHER RECURRENT COSTS 13,573,980

2202 OVERHEAD COST 13,573,980

21020201 NHIS 3,170,242

21020202 CONTRIBUTORY PENSION 4,755,363

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,925,606

210202 SOCIAL CONTRIBUTIONS 7,925,606

210101 SALARIES AND WAGES 63,404,844

21010101 SALARY 63,404,844

21 PERSONNEL COST 71,330,450

2101 SALARY 63,404,844

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,549,490

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 953,139

Page 33: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220204 MAINTENANCE SERVICES - GENERAL 1,345,832

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 68,626

22020303 NEWSPAPERS 68,626

22020306 PRINTING OF SECURITY DOCUMENTS 47,657

220203 MATERIALS & SUPPLIES - GENERAL 457,070

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 340,787

22020202 TELEPHONE CHARGES 171,565

22020203 INTERNET ACCESS CHARGES 381,256

220202 UTILITIES - GENERAL 1,696,588

22020201 ELECTRICITY CHARGES 1,143,767

22020606 CLEANING & FUMIGATION SERVICES 95,314

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 95,314

220206 OTHER SERVICES - GENERAL 2,382,848

22020601 SECURITY SERVICES 2,287,534

22020501 LOCAL TRAINING 228,753

22020502 INTERNATIONAL TRAINING 895,951

22020406 OTHER MAINTENANCE SERVICES 95,314

220205 TRAINING - GENERAL 1,124,704

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 228,753

22020405 MAINTENANCE OF PLANTS/GENERATORS 228,753

22020402 MAINTENANCE OF OFFICE FURNITURE 343,130

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 381,256

22021006 POSTAGES & COURIER SERVICES 49,563

TOTAL PERSONNEL 71,330,450

22021001 REFRESHMENT & MEALS 95,314

22021003 PUBLICITY & ADVERTISEMENTS 190,628

22020904 OTHER CRF BANK CHARGES 4,575

220210 MISCELLANEOUS 335,505

220209 FINANCIAL CHARGES - GENERAL 43,654

22020901 BANK CHARGES (OTHER THAN INTEREST) 39,079

22020801 MOTOR VEHICLE FUEL COST 366,005

22020803 PLANT / GENERATOR FUEL COST 366,005

22020702 INFORMATION TECHNOLOGY CONSULTING 95,314

220208 FUEL & LUBRICANTS - GENERAL 732,011

210202 SOCIAL CONTRIBUTIONS 3,733,425

21020201 NHIS 1,493,370

21010101 SALARY 29,867,400

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,733,425

2101 SALARY 29,867,400

210101 SALARIES AND WAGES 29,867,400

2 EXPENDITURE 44,041,625

21 PERSONNEL COST 33,600,826

TOTAL ALLOCATION 84,904,430

0228026001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - OKWE ONUIMO

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 13,573,980

TOTAL RECURRENT 84,904,430

TOTAL CAPITAL 0

220204 MAINTENANCE SERVICES - GENERAL 2,602,794

22020402 MAINTENANCE OF OFFICE FURNITURE 1,551,272

220203 MATERIALS & SUPPLIES - GENERAL 367,406

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 367,406

22020201 ELECTRICITY CHARGES 530,698

22020205 WATER RATES 204,115

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,102,868

220202 UTILITIES - GENERAL 734,813

2202 OVERHEAD COST 10,440,799

220201 TRAVEL& TRANSPORT - GENERAL 5,102,868

21020202 CONTRIBUTORY PENSION 2,240,055

22 OTHER RECURRENT COSTS 10,440,799

220205 TRAINING - GENERAL 1,020,574

22020501 LOCAL TRAINING 1,020,574

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 816,459

22020406 OTHER MAINTENANCE SERVICES 235,063

Page 34: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

CODE LINE ITEM AMOUNT

2 EXPENDITURE 93,949,797

TOTAL CAPITAL 0

TOTAL ALLOCATION 44,041,625

0228027001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ABEOKUTA

TOTAL PERSONNEL 33,600,826

TOTAL OVERHEAD 10,440,799

TOTAL RECURRENT 44,041,625

220210 MISCELLANEOUS 612,344

22021003 PUBLICITY & ADVERTISEMENTS 612,344

220201 TRAVEL& TRANSPORT - GENERAL 5,750,673

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,270,813

22 OTHER RECURRENT COSTS 18,338,392

2202 OVERHEAD COST 18,338,392

21020201 NHIS 3,360,507

21020202 CONTRIBUTORY PENSION 5,040,760

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 8,401,267

210202 SOCIAL CONTRIBUTIONS 8,401,267

210101 SALARIES AND WAGES 67,210,138

21010101 SALARY 67,210,138

21 PERSONNEL COST 75,611,406

2101 SALARY 67,210,138

220210 MISCELLANEOUS 1,308,511

22021006 POSTAGES & COURIER SERVICES 1,308,511

220208 FUEL & LUBRICANTS - GENERAL 4,360,540

22020803 PLANT / GENERATOR FUEL COST 4,360,540

220204 MAINTENANCE SERVICES - GENERAL 2,753,853

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,753,853

220203 MATERIALS & SUPPLIES - GENERAL 2,289,604

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,289,604

22020201 ELECTRICITY CHARGES 1,308,398

22020205 WATER RATES 566,814

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,479,860

220202 UTILITIES - GENERAL 1,875,211

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 3,867,131

210202 SOCIAL CONTRIBUTIONS 3,867,131

210101 SALARIES AND WAGES 30,937,049

21010101 SALARY 30,937,049

21 PERSONNEL COST 34,804,180

2101 SALARY 30,937,049

CODE LINE ITEM AMOUNT

2 EXPENDITURE 47,571,641

TOTAL CAPITAL 0

TOTAL ALLOCATION 93,949,797

0228028001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - YOLA

TOTAL PERSONNEL 75,611,406

TOTAL OVERHEAD 18,338,392

TOTAL RECURRENT 93,949,797

22020205 WATER RATES 116,265

220203 MATERIALS & SUPPLIES - GENERAL 530,941

22020201 ELECTRICITY CHARGES 930,117

22020202 TELEPHONE CHARGES 465,058

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,113,212

220202 UTILITIES - GENERAL 1,511,440

220201 TRAVEL& TRANSPORT - GENERAL 2,218,386

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,105,174

22 OTHER RECURRENT COSTS 12,767,461

2202 OVERHEAD COST 12,767,461

21020201 NHIS 1,546,852

21020202 CONTRIBUTORY PENSION 2,320,279

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 58,132

220204 MAINTENANCE SERVICES - GENERAL 1,201,401

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 193,774

22020303 NEWSPAPERS 279,035

Page 35: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020501 LOCAL TRAINING 387,549

220206 OTHER SERVICES - GENERAL 4,650,584

22020406 OTHER MAINTENANCE SERVICES 193,774

220205 TRAINING - GENERAL 387,549

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 290,662

22020405 MAINTENANCE OF PLANTS/GENERATORS 232,529

22020402 MAINTENANCE OF OFFICE FURNITURE 96,887

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 387,549

TOTAL ALLOCATION 47,571,641

0228029001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - JOS

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 12,767,461

TOTAL RECURRENT 47,571,641

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 484,436

TOTAL PERSONNEL 34,804,180

220210 MISCELLANEOUS 871,985

22021003 PUBLICITY & ADVERTISEMENTS 387,549

220208 FUEL & LUBRICANTS - GENERAL 1,395,175

22020803 PLANT / GENERATOR FUEL COST 1,395,175

22020601 SECURITY SERVICES 2,325,292

22020606 CLEANING & FUMIGATION SERVICES 2,325,292

2202 OVERHEAD COST 12,096,274

220201 TRAVEL& TRANSPORT - GENERAL 3,166,564

21020202 CONTRIBUTORY PENSION 2,598,822

22 OTHER RECURRENT COSTS 12,096,274

210202 SOCIAL CONTRIBUTIONS 4,331,371

21020201 NHIS 1,732,548

21010101 SALARY 34,650,964

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,331,371

2101 SALARY 34,650,964

210101 SALARIES AND WAGES 34,650,964

2 EXPENDITURE 51,078,609

21 PERSONNEL COST 38,982,335

22020309 UNIFORMS & OTHER CLOTHING 52,776

220204 MAINTENANCE SERVICES - GENERAL 1,899,938

22020302 BOOKS 105,552

22020303 NEWSPAPERS 168,883

220203 MATERIALS & SUPPLIES - GENERAL 854,972

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 527,761

22020202 TELEPHONE CHARGES 168,883

22020203 INTERNET ACCESS CHARGES 168,883

220202 UTILITIES - GENERAL 2,871,018

22020201 ELECTRICITY CHARGES 2,533,251

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 844,417

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,322,147

220208 FUEL & LUBRICANTS - GENERAL 527,761

22020803 PLANT / GENERATOR FUEL COST 527,761

22020601 SECURITY SERVICES 1,519,951

22020606 CLEANING & FUMIGATION SERVICES 316,656

22020501 LOCAL TRAINING 422,209

220206 OTHER SERVICES - GENERAL 1,836,607

22020406 OTHER MAINTENANCE SERVICES 211,104

220205 TRAINING - GENERAL 422,209

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 422,209

22020405 MAINTENANCE OF PLANTS/GENERATORS 316,656

22020402 MAINTENANCE OF OFFICE FURNITURE 316,656

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 633,313

22021002 HONORARIUM & SITTING ALLOWANCE 147,773

22021006 POSTAGES & COURIER SERVICES 52,776

220210 MISCELLANEOUS 453,874

22021001 REFRESHMENT & MEALS 253,325

220209 FINANCIAL CHARGES - GENERAL 63,331

22020901 BANK CHARGES (OTHER THAN INTEREST) 63,331

Page 36: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

CODE LINE ITEM AMOUNT

2 EXPENDITURE 38,281,537

TOTAL CAPITAL 0

TOTAL ALLOCATION 51,078,609

0228030001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - YENEGOA

TOTAL PERSONNEL 38,982,335

TOTAL OVERHEAD 12,096,274

TOTAL RECURRENT 51,078,609

220201 TRAVEL& TRANSPORT - GENERAL 3,052,888

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,104,599

22 OTHER RECURRENT COSTS 16,799,311

2202 OVERHEAD COST 16,799,311

21020201 NHIS 954,766

21020202 CONTRIBUTORY PENSION 1,432,148

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,386,914

210202 SOCIAL CONTRIBUTIONS 2,386,914

210101 SALARIES AND WAGES 19,095,312

21010101 SALARY 19,095,312

21 PERSONNEL COST 21,482,226

2101 SALARY 19,095,312

22020305 PRINTING OF NON SECURITY DOCUMENTS 210,460

220204 MAINTENANCE SERVICES - GENERAL 2,806,132

22020303 NEWSPAPERS 116,922

22020304 MAGAZINES & PERIODICALS 116,922

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 315,690

22020302 BOOKS 116,922

22020205 WATER RATES 210,460

220203 MATERIALS & SUPPLIES - GENERAL 876,916

22020201 ELECTRICITY CHARGES 315,690

22020202 TELEPHONE CHARGES 350,766

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 948,289

220202 UTILITIES - GENERAL 876,916

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 876,916

22020701 FINANCIAL CONSULTING 350,766

22020601 SECURITY SERVICES 876,916

22020606 CLEANING & FUMIGATION SERVICES 876,916

22020502 INTERNATIONAL TRAINING 592,681

220206 OTHER SERVICES - GENERAL 1,753,832

220205 TRAINING - GENERAL 1,995,747

22020501 LOCAL TRAINING 1,403,066

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 526,150

22020405 MAINTENANCE OF PLANTS/GENERATORS 526,150

22020402 MAINTENANCE OF OFFICE FURNITURE 876,916

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 876,916

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 526,150

TOTAL PERSONNEL 21,482,226

22021003 PUBLICITY & ADVERTISEMENTS 876,916

22021006 POSTAGES & COURIER SERVICES 526,150

22021001 REFRESHMENT & MEALS 526,150

22021002 HONORARIUM & SITTING ALLOWANCE 876,916

22020901 BANK CHARGES (OTHER THAN INTEREST) 350,766

220210 MISCELLANEOUS 3,332,282

22020803 PLANT / GENERATOR FUEL COST 876,916

220209 FINANCIAL CHARGES - GENERAL 350,766

22020702 INFORMATION TECHNOLOGY CONSULTING 526,150

220208 FUEL & LUBRICANTS - GENERAL 876,916

2 EXPENDITURE 286,859,920

21 PERSONNEL COST 206,965,487

TOTAL ALLOCATION 38,281,537

0228031001 NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 16,799,311

TOTAL RECURRENT 38,281,537

TOTAL CAPITAL 0

Page 37: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

210202 SOCIAL CONTRIBUTIONS 22,996,165

21020201 NHIS 9,198,466

21010101 SALARY 183,969,322

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 22,996,165

2101 SALARY 183,969,322

210101 SALARIES AND WAGES 183,969,322

22020202 TELEPHONE CHARGES 383,189

22020203 INTERNET ACCESS CHARGES 894,107

220202 UTILITIES - GENERAL 1,915,943

22020201 ELECTRICITY CHARGES 638,648

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 608,169

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,043,672

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 510,918

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 12,772,952

2202 OVERHEAD COST 29,437,166

220201 TRAVEL& TRANSPORT - GENERAL 15,935,711

21020202 CONTRIBUTORY PENSION 13,797,699

22 OTHER RECURRENT COSTS 29,437,166

22020402 MAINTENANCE OF OFFICE FURNITURE 191,594

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 638,648

220204 MAINTENANCE SERVICES - GENERAL 2,362,996

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 766,377

22020306 PRINTING OF SECURITY DOCUMENTS 319,324

22020309 UNIFORMS & OTHER CLOTHING 255,459

22020304 MAGAZINES & PERIODICALS 127,730

22020305 PRINTING OF NON SECURITY DOCUMENTS 319,324

22020302 BOOKS 255,459

22020303 NEWSPAPERS 255,459

220203 MATERIALS & SUPPLIES - GENERAL 2,810,049

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,277,295

220208 FUEL & LUBRICANTS - GENERAL 766,377

22020801 MOTOR VEHICLE FUEL COST 766,377

22020701 FINANCIAL CONSULTING 510,918

22020702 INFORMATION TECHNOLOGY CONSULTING 191,594

22020601 SECURITY SERVICES 1,021,836

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 702,512

22020502 INTERNATIONAL TRAINING 345,314

220206 OTHER SERVICES - GENERAL 1,021,836

220205 TRAINING - GENERAL 856,232

22020501 LOCAL TRAINING 510,918

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 510,918

22020406 OTHER MAINTENANCE SERVICES 255,459

2303 REHABILITATION / REPAIRS 24,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 24,000,000

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 383,189

23 CAPITAL EXPENDITURE 50,457,267

22021007 WELFARE PACKAGES 638,648

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 638,648

22021002 HONORARIUM & SITTING ALLOWANCE 638,648

22021006 POSTAGES & COURIER SERVICES 127,730

22020902 INSURANCE PREMIUM 255,459

220210 MISCELLANEOUS 2,426,861

220209 FINANCIAL CHARGES - GENERAL 638,648

22020901 BANK CHARGES (OTHER THAN INTEREST) 383,189

TOTAL OVERHEAD 29,437,166

23050102 COMPUTER SOFTWARE ACQUISITION 3,000,000

TOTAL PERSONNEL 206,965,487

230501 ACQUISITION OF NON TANGIBLE ASSETS 22,457,267

23050101 RESEARCH AND DEVELOPMENT 19,457,267

23040101 TREE PLANTING 4,000,000

2305 OTHER CAPITAL PROJECTS 22,457,267

2304 PRESERVATION OF THE ENVIRONMENT 4,000,000

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 4,000,000

23030104 REHABILITATION / REPAIRS - WATER FACILITIES 10,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 14,000,000

Page 38: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL RECURRENT 236,402,653

TOTAL CAPITAL 50,457,267

STNG02006797 SOUTH-SOUTH ZONAL OFFICES NEW 2,000,000

STNG02006799 NORTH WEST ZONAL OFFICE ONGOING 2,000,000

STNG01006790 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000

STNG02006796 REPAIRS/RENOVATION OF SCREEN HOUSE ONGOING 2,000,000

STNG01006788 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000

STNG01006789 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000

STNG01006766 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000

STNG01006770 PROVISION OF IRRIGATION FACILITIES, AQUA CULTURE/BOREHOLE ONGOING 2,000,000

TOTAL ALLOCATION 286,859,920

0228031001 NATIONAL CENTRE FOR GENETIC RESEARCH AND BIOTECHNOLOGY - IBADAN

CODE PROJECT NAME TYPE AMOUNT

STNG05006817 UPGRADING OF COMPUTER LABORATORY FOR NATIONAL GENETIC RESOURCES DATA BASE NEW 3,000,000

STNR02006795 REPAIRS/RENOVATION OF ADMINISTRATION BLOCKS NEW 3,000,000

STNG04006811 ANIMAL GENETIC RESOURCES CONSERVATION ONGOING 300,000

STNG04006814 NATIONAL COMMITTEES ON REGISTRATION-MAIN COMMITTEE, TECHNICAL SUB COMMITEES ON CROPS LIVESTOCKS FISHERIES

ONGOING 700,000

STNG04006806 PLANT GENETIC RESOURCES CONSERVATION, MAINTENANCE OF SEED AND FIELD GENEBANKS (6 GEO POLITICAL ZONES)

NEW 10,457,267

STNG04006808 APPLICATION OF TISSUE CULTURE TECHNIQUES FOR FOOD SECURITY AND POVERTY ALLEVIATION

ONGOING 8,000,000

STNG03006803 FIELD GENEBANK ONGOING 2,000,000

STNG03006805 SOUTH SOUTH ZONAL OFFICE ONGOING 2,000,000

STNG02006801 NORTH CENTRAL ZONAL OFFICE ONGOING 2,000,000

STNG02006840 REPAIRS/RENOVATION OF BIOTECHNOLOGY LABORATORY ONGOING 3,000,000

21020202 CONTRIBUTORY PENSION 16,412,512

22 OTHER RECURRENT COSTS 49,826,247

210202 SOCIAL CONTRIBUTIONS 27,354,186

21020201 NHIS 10,941,674

21010101 SALARY 218,833,487

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 27,354,186

2101 SALARY 218,833,487

210101 SALARIES AND WAGES 218,833,487

2 EXPENDITURE 314,613,920

21 PERSONNEL COST 246,187,673

0228032001 ELECTRONICS DEVELOPMENT INSTITUTE (ELDI), AWKA

CODE LINE ITEM AMOUNT

22020302 BOOKS 304,358

22020303 NEWSPAPERS 152,179

220203 MATERIALS & SUPPLIES - GENERAL 2,130,506

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,217,432

22020202 TELEPHONE CHARGES 1,521,790

22020203 INTERNET ACCESS CHARGES 760,895

220202 UTILITIES - GENERAL 3,043,382

22020201 ELECTRICITY CHARGES 760,697

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,582,662

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,739,689

2202 OVERHEAD COST 49,826,247

220201 TRAVEL& TRANSPORT - GENERAL 18,322,351

220206 OTHER SERVICES - GENERAL 11,157,764

22020601 SECURITY SERVICES 8,089,835

220205 TRAINING - GENERAL 1,065,253

22020501 LOCAL TRAINING 1,065,253

22020405 MAINTENANCE OF PLANTS/GENERATORS 228,268

22020406 OTHER MAINTENANCE SERVICES 760,895

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 456,537

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 608,716

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 456,537

22020402 MAINTENANCE OF OFFICE FURNITURE 380,447

22020305 PRINTING OF NON SECURITY DOCUMENTS 456,537

220204 MAINTENANCE SERVICES - GENERAL 2,891,401

22020703 LEGAL SERVICES 121,743

22020701 FINANCIAL CONSULTING 1,217,432

22020702 INFORMATION TECHNOLOGY CONSULTING 1,521,790

22020606 CLEANING & FUMIGATION SERVICES 3,067,928

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,860,965

Page 39: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020901 BANK CHARGES (OTHER THAN INTEREST) 15,218

220210 MISCELLANEOUS 4,839,292

22020803 PLANT / GENERATOR FUEL COST 1,065,253

220209 FINANCIAL CHARGES - GENERAL 15,218

22020801 MOTOR VEHICLE FUEL COST 2,282,685

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 152,179

220208 FUEL & LUBRICANTS - GENERAL 3,500,117

230101 PURCHASE OF FIXED ASSETS - GENERAL 5,000,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,000,000

23 CAPITAL EXPENDITURE 18,600,000

2301 FIXED ASSETS PURCHASED 5,000,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 608,716

22021010 DIRECT TEACHING & LABORATORY COST 760,895

22021006 POSTAGES & COURIER SERVICES 121,743

22021007 WELFARE PACKAGES 760,895

22021003 PUBLICITY & ADVERTISEMENTS 1,521,790

22021004 MEDICAL EXPENSES 304,358

22021001 REFRESHMENT & MEALS 304,358

22021002 HONORARIUM & SITTING ALLOWANCE 456,537

CODE PROJECT NAME TYPE AMOUNT

STNS21006107 FURNISHING OF SOLAR BALANCE OF SYSTEMS WORKSHOP NEW 5,000,000

TOTAL CAPITAL 18,600,000

TOTAL ALLOCATION 314,613,920

0228032001 ELECTRONICS DEVELOPMENT INSTITUTE (ELDI), AWKA

TOTAL PERSONNEL 246,187,673

TOTAL OVERHEAD 49,826,247

TOTAL RECURRENT 296,013,920

230501 ACQUISITION OF NON TANGIBLE ASSETS 10,600,000

23050101 RESEARCH AND DEVELOPMENT 10,600,000

23020114 CONSTRUCTION / PROVISION OF ROADS 3,000,000

2305 OTHER CAPITAL PROJECTS 10,600,000

2302 CONSTRUCTION / PROVISION 3,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 3,000,000

2101 SALARY 292,594,168

210101 SALARIES AND WAGES 292,594,168

2 EXPENDITURE 481,603,577

21 PERSONNEL COST 327,784,223

0228033001 NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE

CODE LINE ITEM AMOUNT

STNS23006153 RESEARCH MATERIALS AND ELECTRONIC COMPONENTS FOR DEVELOPMENT OF NEW PRODUCTS AND PROTOTYPES

NEW 1,600,000

STNS23006155ACQUISITION OF LABORATORY EQUIPMENT FOR THE DEVELOPMENT OF CAPACITY IN PRINTED CIRCUIT BOARD (PCB), SURFACE MOUNT TECHNOLOGY(SMT) AND PROGRAMMABLE LOGIC DEVICES (PLDS)

NEW 4,000,000

STNS22006134 ACCESS ROADS AND DRAINAGES NEW 3,000,000

STNS23006150 CAPACITY BUILDING ON VERY LARGE SCALE INTEGRATION AND EMBEDDED SYSTEMS NEW 5,000,000

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,962,998

220202 UTILITIES - GENERAL 2,579,965

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,345,422

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,208,978

2202 OVERHEAD COST 72,283,345

220201 TRAVEL& TRANSPORT - GENERAL 14,517,399

21020202 CONTRIBUTORY PENSION 21,114,033

22 OTHER RECURRENT COSTS 95,737,569

210202 SOCIAL CONTRIBUTIONS 35,190,056

21020201 NHIS 14,076,022

21010101 SALARY 292,594,168

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 35,190,056

22020303 NEWSPAPERS 234,542

22020304 MAGAZINES & PERIODICALS 211,088

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,407,253

22020302 BOOKS 269,724

22020203 INTERNET ACCESS CHARGES 1,172,711

220203 MATERIALS & SUPPLIES - GENERAL 3,647,132

22020201 ELECTRICITY CHARGES 820,898

22020202 TELEPHONE CHARGES 586,356

Page 40: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020309 UNIFORMS & OTHER CLOTHING 281,451

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 281,451

22020305 PRINTING OF NON SECURITY DOCUMENTS 562,901

22020307 DRUGS & MEDICAL SUPPLIES 117,271

22020502 INTERNATIONAL TRAINING 8,718,596

220206 OTHER SERVICES - GENERAL 6,098,098

220205 TRAINING - GENERAL 17,513,930

22020501 LOCAL TRAINING 8,795,334

22020405 MAINTENANCE OF PLANTS/GENERATORS 703,627

22020406 OTHER MAINTENANCE SERVICES 938,169

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,172,711

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,407,253

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,407,253

22020402 MAINTENANCE OF OFFICE FURNITURE 844,352

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 281,451

220204 MAINTENANCE SERVICES - GENERAL 6,473,366

220209 FINANCIAL CHARGES - GENERAL 4,385,940

22020901 BANK CHARGES (OTHER THAN INTEREST) 281,451

22020801 MOTOR VEHICLE FUEL COST 4,104,489

22020803 PLANT / GENERATOR FUEL COST 2,814,507

22020703 LEGAL SERVICES 140,725

220208 FUEL & LUBRICANTS - GENERAL 6,918,996

22020701 FINANCIAL CONSULTING 3,518,134

22020702 INFORMATION TECHNOLOGY CONSULTING 257,996

22020606 CLEANING & FUMIGATION SERVICES 234,542

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,916,855

22020601 SECURITY SERVICES 1,172,711

22020603 OFFICE RENT 4,690,845

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 586,356

2204 GRANTS AND CONTRIBUTIONS 23,454,224

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 293,178

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 586,356

22021006 POSTAGES & COURIER SERVICES 140,725

22021007 WELFARE PACKAGES 1,407,253

22021003 PUBLICITY & ADVERTISEMENTS 351,813

22021004 MEDICAL EXPENSES 51,477

22021001 REFRESHMENT & MEALS 1,407,253

22021002 HONORARIUM & SITTING ALLOWANCE 1,407,253

22020902 INSURANCE PREMIUM 4,104,489

220210 MISCELLANEOUS 6,231,665

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 2,000,000

23030103 REHABILITATION / REPAIRS - HOUSING 2,000,000

23010121 PURCHASE OF RESIDENTIAL FURNITURE 300,000

2303 REHABILITATION / REPAIRS 2,000,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 3,000,000

23010119 PURCHASE OF POWER GENERATING SET 8,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 26,300,000

23010103 PURCHASE OF RESIDENTIAL BUILDINGS 15,000,000

23 CAPITAL EXPENDITURE 58,081,785

2301 FIXED ASSETS PURCHASED 26,300,000

220401 LOCAL GRANTS AND CONTRIBUTIONS 23,454,224

22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 23,454,224

STNT01004778 COMPLETION/FINAL [PHASE OF 52 ROOM STAFF OFFICE SPACE NEW 15,000,000

STNT02004801 PROVISION OF OFFICE EQUIPMENT,FURNITURE AND FITTINGS FOR 4 ZONAL OFFICES. NEW 3,000,000

TOTAL ALLOCATION 481,603,577

0228033001 NATIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT ILE IFE

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 95,737,569

TOTAL RECURRENT 423,521,792

TOTAL CAPITAL 58,081,785

23050101 RESEARCH AND DEVELOPMENT 29,781,785

TOTAL PERSONNEL 327,784,223

2305 OTHER CAPITAL PROJECTS 29,781,785

230501 ACQUISITION OF NON TANGIBLE ASSETS 29,781,785

Page 41: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

210101 SALARIES AND WAGES 56,715,632

21010101 SALARY 56,715,632

21 PERSONNEL COST 63,805,086

2101 SALARY 56,715,632

CODE LINE ITEM AMOUNT

2 EXPENDITURE 151,897,816

STNT06004893 STI POLICY IMPLEMENTATION WORKSHOP FOR HQS AND 4 ZONAL OFFICES. NEW 11,781,785

0228034001 REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM - LAGOS)

STNT05004880 REHABILITATION AND REPAIRS OF OFFICE COMPLEX(LEAKING ROOF AND WALL CRACKS)/PROVISION OF WATER PIPE/DRAINAGE SYSTEM

NEW 2,000,000

STNT06004885 STI INDICATOR(2ND EDITION,WITH 31OTHER AFRICAN COUNTRIES PARTICIPATING. NEW 18,000,000

STNT03004816 PURCHASE OF 400/500 KVA GENERATINF SETS FOR THE HQTRS AND 60 KVA FOR SOUTH WEST ZONAL OFFICE

NEW 8,000,000

STNT04004836 PURCHASE OF RESIDENTIAL FURNITURE NEW 300,000

220202 UTILITIES - GENERAL 1,730,016

22020201 ELECTRICITY CHARGES 484,019

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,420,087

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,363,044

220201 TRAVEL& TRANSPORT - GENERAL 6,203,218

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,420,087

22 OTHER RECURRENT COSTS 38,979,479

2202 OVERHEAD COST 27,164,060

21020201 NHIS 2,835,782

21020202 CONTRIBUTORY PENSION 4,253,672

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 7,089,454

210202 SOCIAL CONTRIBUTIONS 7,089,454

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 490,340

22020405 MAINTENANCE OF PLANTS/GENERATORS 945,233

22020402 MAINTENANCE OF OFFICE FURNITURE 200,862

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 295,385

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 319,016

220204 MAINTENANCE SERVICES - GENERAL 2,286,283

22020303 NEWSPAPERS 177,231

22020304 MAGAZINES & PERIODICALS 59,077

220203 MATERIALS & SUPPLIES - GENERAL 968,864

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 413,540

22020202 TELEPHONE CHARGES 708,925

22020203 INTERNET ACCESS CHARGES 537,072

22020708 BUDGET PREPARATION 295,385

220208 FUEL & LUBRICANTS - GENERAL 2,150,406

22020701 FINANCIAL CONSULTING 472,617

22020703 LEGAL SERVICES 236,308

22020606 CLEANING & FUMIGATION SERVICES 649,848

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,004,311

220206 OTHER SERVICES - GENERAL 1,075,203

22020601 SECURITY SERVICES 425,355

22020501 LOCAL TRAINING 1,417,850

22020502 INTERNATIONAL TRAINING 958,282

22020406 OTHER MAINTENANCE SERVICES 354,463

220205 TRAINING - GENERAL 2,376,132

22021006 POSTAGES & COURIER SERVICES 94,523

22021007 WELFARE PACKAGES 1,654,159

22021003 PUBLICITY & ADVERTISEMENTS 945,233

22021004 MEDICAL EXPENSES 295,385

22021001 REFRESHMENT & MEALS 236,308

22021002 HONORARIUM & SITTING ALLOWANCE 1,772,313

22020904 OTHER CRF BANK CHARGES 236,308

220210 MISCELLANEOUS 6,179,464

220209 FINANCIAL CHARGES - GENERAL 3,190,163

22020902 INSURANCE PREMIUM 2,953,855

22020801 MOTOR VEHICLE FUEL COST 968,864

22020803 PLANT / GENERATOR FUEL COST 1,181,542

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 590,771

2204 GRANTS AND CONTRIBUTIONS 11,815,418

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 295,385

22021012 DISCIPLINE AND APPEALS (SERVICE WIDE) 295,385

Page 42: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

23010113 PURCHASE OF COMPUTERS 500,000

23010114 PURCHASE OF COMPUTER PRINTERS 500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 23,000,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,000,000

23 CAPITAL EXPENDITURE 49,113,251

2301 FIXED ASSETS PURCHASED 23,000,000

220401 LOCAL GRANTS AND CONTRIBUTIONS 11,815,418

22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 11,815,418

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 7,000,000

2305 OTHER CAPITAL PROJECTS 18,113,251

23030102 REHABILITATION / REPAIRS - ELECTRICITY 500,000

23030104 REHABILITATION / REPAIRS - WATER FACILITIES 500,000

2303 REHABILITATION / REPAIRS 8,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 8,000,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,500,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 5,000,000

23010118 PURCHASE OF SCANNERS 500,000

23010119 PURCHASE OF POWER GENERATING SET 5,000,000

23010115 PURCHASE OF PHOTOCOPYING MACHINES 3,500,000

23010117 PURCHASE OF SHREDDING MACHINES 500,000

STNT07004915 PURCHASE OF OFFICE FURNITURE AND FITTINGS NEW 5,000,000

STNT08004931 PURCHASE OF COMPUTERS NEW 500,000

TOTAL ALLOCATION 151,897,816

0228034001 REGIONAL CENTRE FOR TECHNONOLOGY MANAGEMENT (NACETEM - LAGOS)

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 38,979,479

TOTAL RECURRENT 102,784,565

TOTAL CAPITAL 49,113,251

23050102 COMPUTER SOFTWARE ACQUISITION 2,000,000

TOTAL PERSONNEL 63,805,086

230501 ACQUISITION OF NON TANGIBLE ASSETS 18,113,251

23050101 RESEARCH AND DEVELOPMENT 16,113,251

STNT16005058 REHABILITATION OF ELECTRICITY INSTALLATIONS NEW 500,000

STNT17005066 REHABILITATION / REPAIRS OF OFFICE BUILDINGS NEW 7,000,000

STNT14005033 PURCHASE OF TEACHING EQUIPMENT NEW 2,500,000

STNT15005044 PURCHASE OF LIBRARY BOOKS NEW 5,000,000

STNT12005013 PURCHASE OF 5 UNITS OF SCANNERS NEW 500,000

STNT13005024 PURCHASE OF POWER GENERATING SET NEW 5,000,000

STNT10004984 (2) PURCHASE OF 1 UNIT BLACK AND WHITE PJOTOCOPY MACHINE (.5M) NEW 1,500,000

STNT11005004 PURCHASE OF 5 UNITS OF SHREDING MACHINES NEW 500,000

STNT09004951 PURCHASE OF 5 UNITS OF COMPUTERS PRINTRES NEW 500,000

STNT10004967 (1) 1 UNIT COLOURED PHOTOCOCY MACHINE (3M) NEW 2,000,000

2101 SALARY 234,057,566

210101 SALARIES AND WAGES 234,057,566

2 EXPENDITURE 323,669,587

21 PERSONNEL COST 263,314,762

0228035001 NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI

CODE LINE ITEM AMOUNT

STNT19005083 ACQUISITION / INSTALLATON OF SOFTWARE NEW 2,000,000

STNT20008287 REHABILITATION / OF WATER FACILITIES NEW 500,000

STNT18005073 (1) ASSESSMENT OF SKILLS AND INNOVATION IN FOUNDARY TECHNOLOGY BASED FIRMS IN NIGERIA

NEW 8,000,000

STNT18005077 (2) IMPACT ASSESSMENT OF INDUSTRIAL ESTATE IN TECHNOLOGY DEVELOPMENT IN NIGERIA. NEW 8,113,251

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,182,394

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,749,441

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,749,441

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 8,222,374

2202 OVERHEAD COST 44,509,746

220201 TRAVEL& TRANSPORT - GENERAL 12,903,650

21020202 CONTRIBUTORY PENSION 17,554,317

22 OTHER RECURRENT COSTS 44,509,746

210202 SOCIAL CONTRIBUTIONS 29,257,196

21020201 NHIS 11,702,878

21010101 SALARY 234,057,566

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 29,257,196

Page 43: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020306 PRINTING OF SECURITY DOCUMENTS 291,574

22020308 FIELD & CAMPING MATERIALS SUPPLIES 174,944

22020304 MAGAZINES & PERIODICALS 209,933

22020305 PRINTING OF NON SECURITY DOCUMENTS 233,259

22020302 BOOKS 408,203

22020303 NEWSPAPERS 279,911

220203 MATERIALS & SUPPLIES - GENERAL 3,522,208

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,166,294

22020202 TELEPHONE CHARGES 1,119,642

22020203 INTERNET ACCESS CHARGES 1,224,609

220202 UTILITIES - GENERAL 3,568,860

22020201 ELECTRICITY CHARGES 1,224,609

22020501 LOCAL TRAINING 1,107,979

22020502 INTERNATIONAL TRAINING 788,263

22020406 OTHER MAINTENANCE SERVICES 174,944

220205 TRAINING - GENERAL 1,896,242

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 291,574

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,177,957

22020402 MAINTENANCE OF OFFICE FURNITURE 1,107,979

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,177,957

220204 MAINTENANCE SERVICES - GENERAL 4,921,761

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 991,350

22020309 UNIFORMS & OTHER CLOTHING 408,203

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 349,888

22020901 BANK CHARGES (OTHER THAN INTEREST) 933,035

220210 MISCELLANEOUS 5,015,529

22020803 PLANT / GENERATOR FUEL COST 2,425,103

220209 FINANCIAL CHARGES - GENERAL 933,035

220208 FUEL & LUBRICANTS - GENERAL 3,771,007

22020801 MOTOR VEHICLE FUEL COST 1,345,903

22020701 FINANCIAL CONSULTING 408,203

22020702 INFORMATION TECHNOLOGY CONSULTING 338,225

22020606 CLEANING & FUMIGATION SERVICES 3,557,197

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 746,428

220206 OTHER SERVICES - GENERAL 7,231,024

22020601 SECURITY SERVICES 3,673,827

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 700,000

23010113 PURCHASE OF COMPUTERS 500,000

2301 FIXED ASSETS PURCHASED 1,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 1,500,000

22021009 SPORTING ACTIVITIES 291,574

23 CAPITAL EXPENDITURE 15,845,079

22021007 WELFARE PACKAGES 466,982

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 174,944

22021003 PUBLICITY & ADVERTISEMENTS 816,406

22021006 POSTAGES & COURIER SERVICES 233,259

22021001 REFRESHMENT & MEALS 1,049,665

22021002 HONORARIUM & SITTING ALLOWANCE 1,982,700

TOTAL OVERHEAD 44,509,746

TOTAL RECURRENT 307,824,508

TOTAL CAPITAL 15,845,079

23050102 COMPUTER SOFTWARE ACQUISITION 500,000

TOTAL PERSONNEL 263,314,762

230501 ACQUISITION OF NON TANGIBLE ASSETS 12,345,079

23050101 RESEARCH AND DEVELOPMENT 11,845,079

23040102 EROSION & FLOOD CONTROL 2,000,000

2305 OTHER CAPITAL PROJECTS 12,345,079

2304 PRESERVATION OF THE ENVIRONMENT 2,000,000

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 2,000,000

23010114 PURCHASE OF COMPUTER PRINTERS 200,000

23010117 PURCHASE OF SHREDDING MACHINES 100,000

TOTAL ALLOCATION 323,669,587

0228035001 NATIONAL ENGINEERING DESIGN AND DEVELOPMENT CENTRE -NNEWI

CODE PROJECT NAME TYPE AMOUNT

Page 44: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

STNS39007593R&D WORK IN DESIGN OF AUTOMOBILE, AGRICULTURAL AND MINERAL PROCESSING EQUIPMENT (E.G. MADE IN NIGERIA MOTORCYCLE, WOODMASTER, MADE IN NIGERIA REFINERY ETC)

ONGOING 4,845,079

STNS40007600 PURCHASE OF COMPUTER SOFTWARE NEW 500,000

STNS38007582 EROSION & FLOOD CONTROL WITHIN THE CENTER ONGOING 2,000,000

STNS39007588 ADVANCED MANUFACTURING TECHNOLOGY SYSTEM - HUMAN CAPACITY DEVELOPMENT IN ENGINEERING DESIGN AND ACQUISITION OF AMT EQUIPMENT

ONGOING 7,000,000

STNS36007573 PURCHASE OF COMPUTER PRINTERS ONGOING 200,000

STNS37007578 PURCHASE OF SHREDDING MACHINES ONGOING 100,000

STNS34007563 PURCHASE OF OFFICE FURNITURE AND FITTINGS NEW 700,000

STNS35007566 PURCHASE OF COMPUTERS ONGOING 500,000

210202 SOCIAL CONTRIBUTIONS 44,916,079

21020201 NHIS 17,966,432

210201 ALLOWANCES 59,129,552

21020101 NON REGULAR ALLOWANCES 59,129,552

21010101 SALARY 359,328,632

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 104,045,631

2101 SALARY 359,328,632

210101 SALARIES AND WAGES 359,328,632

2 EXPENDITURE 513,716,937

21 PERSONNEL COST 463,374,263

0228036001 AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE

CODE LINE ITEM AMOUNT

220203 MATERIALS & SUPPLIES - GENERAL 936,557

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 414,417

220202 UTILITIES - GENERAL 149,072

22020201 ELECTRICITY CHARGES 149,072

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,547,814

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,655,028

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,486,369

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,412,977

2202 OVERHEAD COST 28,488,243

220201 TRAVEL& TRANSPORT - GENERAL 9,102,188

21020202 CONTRIBUTORY PENSION 26,949,647

22 OTHER RECURRENT COSTS 29,120,804

220208 FUEL & LUBRICANTS - GENERAL 1,358,589

22020801 MOTOR VEHICLE FUEL COST 476,323

220206 OTHER SERVICES - GENERAL 4,326,591

22020601 SECURITY SERVICES 4,326,591

22020405 MAINTENANCE OF PLANTS/GENERATORS 947,188

22020406 OTHER MAINTENANCE SERVICES 1,283,296

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,324,562

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,426,004

220204 MAINTENANCE SERVICES - GENERAL 7,576,040

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,594,990

22020305 PRINTING OF NON SECURITY DOCUMENTS 160,700

22020306 PRINTING OF SECURITY DOCUMENTS 361,440

23 CAPITAL EXPENDITURE 21,221,870

2302 CONSTRUCTION / PROVISION 18,221,870

220401 LOCAL GRANTS AND CONTRIBUTIONS 632,561

22040105 GRANTS TO GOVERNMENT OWNED COMPANIES - CURRENT 632,561

22021007 WELFARE PACKAGES 561,442

2204 GRANTS AND CONTRIBUTIONS 632,561

22021003 PUBLICITY & ADVERTISEMENTS 1,927,285

22021006 POSTAGES & COURIER SERVICES 240,618

22021001 REFRESHMENT & MEALS 1,908,831

22021002 HONORARIUM & SITTING ALLOWANCE 401,030

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 882,266

220210 MISCELLANEOUS 5,039,206

23050103 MONITORING AND EVALUATION 3,000,000

TOTAL PERSONNEL 463,374,263

2305 OTHER CAPITAL PROJECTS 3,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 3,000,000

23020107 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS 7,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 6,221,870

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,221,870

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 5,000,000

Page 45: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL ALLOCATION 513,716,937

0228036001 AFRICA REGIONAL CENTRE FOR SPACE SCIENCE & TECHNOLOGY - ILE-IFE

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 29,120,804

TOTAL RECURRENT 492,495,067

TOTAL CAPITAL 21,221,870

210101 SALARIES AND WAGES 508,290,390

21010101 SALARY 508,290,390

21 PERSONNEL COST 655,878,568

2101 SALARY 508,290,390

CODE LINE ITEM AMOUNT

2 EXPENDITURE 776,432,110

STND10005761 SCHOOL’S BASE SCIENCE PROJECT NEW 3,000,000

0228037001 CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT - ABUJA

STND09005747 SPACE SCIENCE MUSEUM. NEW 3,000,000

STND09005757 INFRASTRUCTURE (DEVELOPMENT OF PERMANENT SITE) NEW 6,221,870

STND07005735 CONSTRUCTION OF ADMINISTRATIVE BLOCK, LABORATORIES ETC. LOCATION; OAU CAMPUS ILE IFE

NEW 5,000,000

STND08005741 CONSTRUCTION / PROVISION OF PUBLIC SCHOOLS NEW 4,000,000

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 5,231,978

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 567,964

220201 TRAVEL& TRANSPORT - GENERAL 20,228,296

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 2,930,117

22 OTHER RECURRENT COSTS 72,206,948

2202 OVERHEAD COST 72,206,948

21020201 NHIS 25,414,519

21020202 CONTRIBUTORY PENSION 38,121,779

21020101 NON REGULAR ALLOWANCES 84,051,879

210202 SOCIAL CONTRIBUTIONS 63,536,299

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 147,588,178

210201 ALLOWANCES 84,051,879

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,348,491

22020402 MAINTENANCE OF OFFICE FURNITURE 760,682

22020309 UNIFORMS & OTHER CLOTHING 1,225,886

220204 MAINTENANCE SERVICES - GENERAL 6,750,793

22020303 NEWSPAPERS 689,734

22020305 PRINTING OF NON SECURITY DOCUMENTS 111,203

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,992,085

22020302 BOOKS 1,225,919

22020203 INTERNET ACCESS CHARGES 5,819,761

220203 MATERIALS & SUPPLIES - GENERAL 7,244,827

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 11,498,237

220202 UTILITIES - GENERAL 5,819,761

22020701 FINANCIAL CONSULTING 1,607,570

22020708 BUDGET PREPARATION 2,214,331

22020606 CLEANING & FUMIGATION SERVICES 1,225,919

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,821,901

220206 OTHER SERVICES - GENERAL 2,581,332

22020601 SECURITY SERVICES 1,355,413

22020501 LOCAL TRAINING 13,005,256

22020502 INTERNATIONAL TRAINING 6,410,273

22020406 OTHER MAINTENANCE SERVICES 1,143,926

220205 TRAINING - GENERAL 19,415,529

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 933,782

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,563,912

22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,838,879

23 CAPITAL EXPENDITURE 48,346,594

22021007 WELFARE PACKAGES 1,138,001

22021009 SPORTING ACTIVITIES 40,837

22021002 HONORARIUM & SITTING ALLOWANCE 386,385

22021003 PUBLICITY & ADVERTISEMENTS 832,853

220210 MISCELLANEOUS 5,326,945

22021001 REFRESHMENT & MEALS 1,089,990

220208 FUEL & LUBRICANTS - GENERAL 1,017,564

22020801 MOTOR VEHICLE FUEL COST 1,017,564

Page 46: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2305 OTHER CAPITAL PROJECTS 48,346,594

230501 ACQUISITION OF NON TANGIBLE ASSETS 48,346,594

STND19006017 NATURAL FIBRE COMPOSITE PROJECT (NFCP) NEW 6,346,594

STND19008311 TRAINING OF 10 MECH ENGINEERING STAFF ON THE ABOVE PROJECT NEW 10,000,000

STND19006015 BUILDING AND TESTING OF PAYLOADS NEW 20,000,000

STND19006016 DESIGN AND FABRICATION OF ALLOY ACTUATOR SATELITE SEPERATION DEVICE ONGOING 10,000,000

TOTAL ALLOCATION 776,432,110

0228037001 CENTRE FOR SATELLITE TECHNOLOGY DEVELOPMENT - ABUJA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 72,206,948

TOTAL RECURRENT 728,085,516

TOTAL CAPITAL 48,346,594

23050101 RESEARCH AND DEVELOPMENT 48,346,594

TOTAL PERSONNEL 655,878,568

21020101 NON REGULAR ALLOWANCES 86,776,607

210202 SOCIAL CONTRIBUTIONS 63,051,381

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 149,827,988

210201 ALLOWANCES 86,776,607

210101 SALARIES AND WAGES 504,411,048

21010101 SALARY 504,411,048

21 PERSONNEL COST 654,239,036

2101 SALARY 504,411,048

CODE LINE ITEM AMOUNT

2 EXPENDITURE 782,131,184

STND19008313 CAPACITY BUILDING(WOMEN IN AEROPSACE) ONGOING 2,000,000

0228038001 CENTRE FOR SPACE TRANSPORT AND PROPULSION, EPE-LAGOS

22020201 ELECTRICITY CHARGES 362,875

22020202 TELEPHONE CHARGES 302,396

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,047,917

220202 UTILITIES - GENERAL 1,270,063

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 20,562,919

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 4,087,602

220201 TRAVEL& TRANSPORT - GENERAL 32,512,813

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,814,375

22 OTHER RECURRENT COSTS 79,755,644

2202 OVERHEAD COST 79,755,644

21020201 NHIS 25,220,552

21020202 CONTRIBUTORY PENSION 37,830,829

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 907,188

22020405 MAINTENANCE OF PLANTS/GENERATORS 362,875

22020402 MAINTENANCE OF OFFICE FURNITURE 604,792

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,814,375

220204 MAINTENANCE SERVICES - GENERAL 5,623,957

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,814,375

22020304 MAGAZINES & PERIODICALS 120,958

22020307 DRUGS & MEDICAL SUPPLIES 1,209,583

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,419,167

22020303 NEWSPAPERS 435,450

22020203 INTERNET ACCESS CHARGES 604,792

220203 MATERIALS & SUPPLIES - GENERAL 4,185,159

22020801 MOTOR VEHICLE FUEL COST 1,814,375

22020803 PLANT / GENERATOR FUEL COST 6,531,751

22020701 FINANCIAL CONSULTING 2,419,167

220208 FUEL & LUBRICANTS - GENERAL 8,346,126

22020606 CLEANING & FUMIGATION SERVICES 4,233,542

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,419,167

220206 OTHER SERVICES - GENERAL 10,329,843

22020601 SECURITY SERVICES 6,096,301

22020501 LOCAL TRAINING 7,862,292

22020502 INTERNATIONAL TRAINING 2,452,561

22020406 OTHER MAINTENANCE SERVICES 120,352

220205 TRAINING - GENERAL 10,314,853

220209 FINANCIAL CHARGES - GENERAL 1,028,146

22020901 BANK CHARGES (OTHER THAN INTEREST) 120,958

Page 47: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 120,958

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 604,792

22021007 WELFARE PACKAGES 604,792

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,209,583

22021004 MEDICAL EXPENSES 302,396

22021006 POSTAGES & COURIER SERVICES 60,479

22021001 REFRESHMENT & MEALS 580,600

22021002 HONORARIUM & SITTING ALLOWANCE 241,917

22020902 INSURANCE PREMIUM 907,188

220210 MISCELLANEOUS 3,725,517

TOTAL ALLOCATION 782,131,184

0228038001 CENTRE FOR SPACE TRANSPORT AND PROPULSION, EPE-LAGOS

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 79,755,644

TOTAL RECURRENT 733,994,680

TOTAL CAPITAL 48,136,504

23050101 RESEARCH AND DEVELOPMENT 30,000,000

TOTAL PERSONNEL 654,239,036

2305 OTHER CAPITAL PROJECTS 30,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 30,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 18,136,504

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 18,136,504

23 CAPITAL EXPENDITURE 48,136,504

2302 CONSTRUCTION / PROVISION 18,136,504

210201 ALLOWANCES 56,003,077

21020101 NON REGULAR ALLOWANCES 56,003,077

21010101 SALARY 339,946,688

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 98,496,413

2101 SALARY 339,946,688

210101 SALARIES AND WAGES 339,946,688

2 EXPENDITURE 508,517,796

21 PERSONNEL COST 438,443,101

0228039001 CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE

CODE LINE ITEM AMOUNT

CSTP001008404 INFRASTRUCTURAL DEVELOPMENT NEW 18,136,504

CSTP002008567 ROCKET PROPULSION DEVELOPMENT NEW 30,000,000

22020203 INTERNET ACCESS CHARGES 3,012,292

22020205 WATER RATES 137,968

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,149,730

220202 UTILITIES - GENERAL 3,150,260

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,609,622

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 21,893,157

2202 OVERHEAD COST 40,074,695

220201 TRAVEL& TRANSPORT - GENERAL 24,652,509

21020202 CONTRIBUTORY PENSION 25,496,002

22 OTHER RECURRENT COSTS 40,074,695

210202 SOCIAL CONTRIBUTIONS 42,493,336

21020201 NHIS 16,997,334

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 57,486

22020405 MAINTENANCE OF PLANTS/GENERATORS 114,973

22020402 MAINTENANCE OF OFFICE FURNITURE 287,432

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 402,405

220204 MAINTENANCE SERVICES - GENERAL 1,839,566

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 977,270

22020304 MAGAZINES & PERIODICALS 57,486

22020305 PRINTING OF NON SECURITY DOCUMENTS 344,919

22020302 BOOKS 344,919

22020303 NEWSPAPERS 55,187

220203 MATERIALS & SUPPLIES - GENERAL 1,492,349

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 689,838

220206 OTHER SERVICES - GENERAL 2,586,892

22020601 SECURITY SERVICES 2,299,460

220205 TRAINING - GENERAL 689,838

22020501 LOCAL TRAINING 689,838

Page 48: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020803 PLANT / GENERATOR FUEL COST 551,870

220209 FINANCIAL CHARGES - GENERAL 92,840

220208 FUEL & LUBRICANTS - GENERAL 2,885,822

22020801 MOTOR VEHICLE FUEL COST 2,333,952

22020701 FINANCIAL CONSULTING 804,811

22020708 BUDGET PREPARATION 91,978

22020606 CLEANING & FUMIGATION SERVICES 287,432

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 896,789

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 18,000,000

TOTAL PERSONNEL 438,443,101

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 30,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,000,000

23 CAPITAL EXPENDITURE 30,000,000

2302 CONSTRUCTION / PROVISION 30,000,000

22021006 POSTAGES & COURIER SERVICES 22,995

22021007 WELFARE PACKAGES 218,449

22021001 REFRESHMENT & MEALS 977,270

22021003 PUBLICITY & ADVERTISEMENTS 569,116

22020901 BANK CHARGES (OTHER THAN INTEREST) 92,840

220210 MISCELLANEOUS 1,787,830

CODE LINE ITEM AMOUNT

2 EXPENDITURE 468,212,283

STND14005931 UPGRADING OF LIBRARY/ CONSTRUCTION OF TELESCOPE PLATFORM NEW 8,000,000

0228040001 CENTRE FOR GEODESY AND GEODYNAMICS TORO BAUCHI

STND13005898 DEVELOPMENT OF PERMANENT SITE NEW 12,000,000

STND14005918 CONSTRUCTION OF RADIO RECEIVER AND CONTROL SYSTEMS FOR 25M NIGERIA RADIO TELESCOPE DEVELOPMENT SHIPMENT AND INSTALLATION

NEW 10,000,000

TOTAL ALLOCATION 508,517,796

0228039001 CENTRE FOR BASIC SPACE SCIENCE NSUKKA ENUGU STATE

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 40,074,695

TOTAL RECURRENT 478,517,796

TOTAL CAPITAL 30,000,000

22 OTHER RECURRENT COSTS 39,946,325

2202 OVERHEAD COST 39,946,325

21020201 NHIS 15,377,837

21020202 CONTRIBUTORY PENSION 23,066,755

21020102 FOREIGN SERVICE 50,815,564

210202 SOCIAL CONTRIBUTIONS 38,444,591

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 89,260,155

210201 ALLOWANCES 50,815,564

210101 SALARIES AND WAGES 307,556,732

21010101 SALARY 307,556,732

21 PERSONNEL COST 396,816,887

2101 SALARY 307,556,732

220203 MATERIALS & SUPPLIES - GENERAL 1,850,398

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 894,128

22020203 INTERNET ACCESS CHARGES 4,214,696

22020204 SATELLITE BROADCASTING ACCESS CHARGES 147,531

22020201 ELECTRICITY CHARGES 717,538

22020202 TELEPHONE CHARGES 335,298

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,676,490

220202 UTILITIES - GENERAL 5,415,063

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,676,490

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,510,784

220201 TRAVEL& TRANSPORT - GENERAL 5,422,594

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 558,830

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 558,830

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 167,649

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 536,477

22020402 MAINTENANCE OF OFFICE FURNITURE 111,766

22020309 UNIFORMS & OTHER CLOTHING 614,713

220204 MAINTENANCE SERVICES - GENERAL 2,029,894

22020303 NEWSPAPERS 118,025

22020305 PRINTING OF NON SECURITY DOCUMENTS 223,532

Page 49: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020501 LOCAL TRAINING 558,830

22020502 INTERNATIONAL TRAINING 1,510,784

22020405 MAINTENANCE OF PLANTS/GENERATORS 655,172

220205 TRAINING - GENERAL 2,069,614

220209 FINANCIAL CHARGES - GENERAL 1,684,133

22020901 BANK CHARGES (OTHER THAN INTEREST) 206,977

22020801 MOTOR VEHICLE FUEL COST 871,775

22020803 PLANT / GENERATOR FUEL COST 1,233,897

22020702 INFORMATION TECHNOLOGY CONSULTING 3,725,536

220208 FUEL & LUBRICANTS - GENERAL 2,105,672

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,066,728

22020701 FINANCIAL CONSULTING 1,341,192

22020604 RESIDENTIAL RENT 663,890

22020606 CLEANING & FUMIGATION SERVICES 6,418,722

220206 OTHER SERVICES - GENERAL 11,195,601

22020601 SECURITY SERVICES 4,112,989

2302 CONSTRUCTION / PROVISION 31,449,071

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 31,449,071

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 279,415

23 CAPITAL EXPENDITURE 31,449,071

22021007 WELFARE PACKAGES 335,298

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 223,532

22021003 PUBLICITY & ADVERTISEMENTS 111,766

22021006 POSTAGES & COURIER SERVICES 200,712

22021001 REFRESHMENT & MEALS 1,788,256

22021002 HONORARIUM & SITTING ALLOWANCE 167,649

22020902 INSURANCE PREMIUM 1,477,156

220210 MISCELLANEOUS 3,106,628

210101 SALARIES AND WAGES 481,326,601

21010101 SALARY 481,326,601

21 PERSONNEL COST 540,108,211

2101 SALARY 481,326,601

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,163,228,241

TOTAL CAPITAL 31,449,071

TOTAL ALLOCATION 468,212,283

0228041001 NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS

TOTAL PERSONNEL 396,816,887

TOTAL OVERHEAD 39,946,325

TOTAL RECURRENT 436,763,212

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 19,449,071

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 5,426,098

220202 UTILITIES - GENERAL 11,482,423

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,842,846

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,947,838

220201 TRAVEL& TRANSPORT - GENERAL 19,365,335

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,148,553

22 OTHER RECURRENT COSTS 116,233,808

2202 OVERHEAD COST 116,233,808

21020201 NHIS 23,512,644

21020202 CONTRIBUTORY PENSION 35,268,966

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 58,781,610

210202 SOCIAL CONTRIBUTIONS 58,781,610

22020303 NEWSPAPERS 384,285

22020304 MAGAZINES & PERIODICALS 384,285

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 6,148,553

22020302 BOOKS 1,760,383

22020206 SEWERAGE CHARGES 768,569

220203 MATERIALS & SUPPLIES - GENERAL 10,522,071

22020203 INTERNET ACCESS CHARGES 3,842,846

22020205 WATER RATES 768,569

22020201 ELECTRICITY CHARGES 3,842,846

22020202 TELEPHONE CHARGES 2,259,593

Page 50: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,537,138

22020309 UNIFORMS & OTHER CLOTHING 307,428

22020502 INTERNATIONAL TRAINING 4,155,619

220206 OTHER SERVICES - GENERAL 13,834,244

220205 TRAINING - GENERAL 8,767,034

22020501 LOCAL TRAINING 4,611,415

22020406 OTHER MAINTENANCE SERVICES 3,074,277

22020410 MAINTENANCE OF ROADS AND BRIDGES 7,685,691

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 307,428

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,152,854

22020402 MAINTENANCE OF OFFICE FURNITURE 1,537,138

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,842,846

220204 MAINTENANCE SERVICES - GENERAL 19,905,941

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,305,707

220210 MISCELLANEOUS 18,061,375

22021001 REFRESHMENT & MEALS 768,569

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 461,141

22020803 PLANT / GENERATOR FUEL COST 4,611,415

220208 FUEL & LUBRICANTS - GENERAL 5,841,125

22020801 MOTOR VEHICLE FUEL COST 768,569

22020702 INFORMATION TECHNOLOGY CONSULTING 3,074,277

22020703 LEGAL SERVICES 2,305,707

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 8,454,260

22020701 FINANCIAL CONSULTING 3,074,277

22020601 SECURITY SERVICES 7,685,691

22020606 CLEANING & FUMIGATION SERVICES 6,148,553

230101 PURCHASE OF FIXED ASSETS - GENERAL 206,900,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 120,000,000

23 CAPITAL EXPENDITURE 506,886,222

2301 FIXED ASSETS PURCHASED 206,900,000

22021031 CURRICULUM DEVELOPMENT 1,152,854

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 1,537,138

22021009 SPORTING ACTIVITIES 2,305,707

22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,537,138

22021006 POSTAGES & COURIER SERVICES 768,569

22021007 WELFARE PACKAGES 2,305,707

22021002 HONORARIUM & SITTING ALLOWANCE 3,842,846

22021003 PUBLICITY & ADVERTISEMENTS 3,842,846

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 40,400,000

2305 OTHER CAPITAL PROJECTS 171,200,000

2303 REHABILITATION / REPAIRS 40,400,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 40,400,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 84,386,222

23020119 CONSTRUCTION / PROVISION OF RECREATIONAL FACILITIES 4,000,000

2302 CONSTRUCTION / PROVISION 88,386,222

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 88,386,222

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 13,400,000

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 63,000,000

23010113 PURCHASE OF COMPUTERS 5,500,000

23010114 PURCHASE OF COMPUTER PRINTERS 5,000,000

STNB01006413 FURNISHING /EQUIPPING OF THE CONSTRUCTED SKILL ACQUSITION CENTRE S: OGUN, BAYELSA AKWA IBOM AND PLATEAU

NEW 50,000,000

STNB01006414 PROMOTION AND COMMERCIALIZATION OF NBRRI TECHNOLOGIES USING SKILL CENTRE IN GOMBE STATES

ONGOING 70,000,000

TOTAL ALLOCATION 1,163,228,241

0228041001 NIGERIAN BUILDING AND ROAD RESEARCH INSTITUTE - LAGOS

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 116,233,808

TOTAL RECURRENT 656,342,019

TOTAL CAPITAL 506,886,222

23050103 MONITORING AND EVALUATION 28,000,000

TOTAL PERSONNEL 540,108,211

230501 ACQUISITION OF NON TANGIBLE ASSETS 171,200,000

23050101 RESEARCH AND DEVELOPMENT 143,200,000

STNB02006419 UPGRADING OF THE OBSOLETE COMPUTERS IN THE INSTITUTE’S COMPUTER ROOM ONGOING 1,500,000

STNB02006422 INFORMATION TECHNOLOGY CONSULTING ONGOING 500,000

Page 51: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

STNB04006453 PRODUCTION OF DOCUMENTS AND LEAFLETS ON NBRRI R&D ACTIVITIES NEW 500,000

STNB04008448 PRODUCTION OF NBRRI TECHNICAL JOURNALS (4 NO. JOURNALS) ONGOING 3,500,000

STNB04006440 ACQUISITION OF BOOKS FOR THE INSTITUTE'S LIBRARY AT OTA AND ABUJA OFFICES ONGOING 4,400,000

STNB04006443 AUTOMATION OF THE INSTITUTE'S LIBRARY ONGOING 1,000,000

STNB02006432 UPGRADE OF THE INTERNET BANDWIDTH ONGOING 2,000,000

STNB03006436 PROCUREMENTS OF COMPUTERS PRINTERS AND PHOTOCOPIERS ONGOING 5,000,000

STNB02006424 RE-POSITIONING /BARRICADING OF V-SAT NEW 500,000

STNB02006430 RELAYING OF FIBRE OPTICS AT NLC, OTA COMPLEX NEW 1,000,000

STNB06006572 REHABILITATION WORKS ON EXISTING NBRRI BUILDINGS IN OTA: FURNISHINGS, FITTINGS AND EQUIPMENT

ONGOING 10,000,000

STNB06006575 ESTABLISHMENT OF A PRINTING PRESS (PLANNING AND DESIGN PHASE) ONGOING 1,500,000

STNB06006564 STRENGTHENING OF RESEARCH FACILITIES IN CURRENT NBRRI OFFICE, ABUJA: OFFICE EQUIPMENT FURNISHINGS TABLES AND CHAIRS WINDOW BLINDS ETC

ONGOING 20,000,000

STNB06006571 H)RECONSTRUCTION OF FALLEN PERIMETER FENCE AT NBRRI, OTA OFFICE ONGOING 7,886,222

STNB06006518 PROVISION OF 2NO WORKSHOP BAYS FOR LABORATORY AND MACHINES SHOPS FOR R&D ACTIVITIES IN NBRRI

ONGOING 20,000,000

STNB06006562 STRENGTHENING OF RESEARCH FACILITIES IN CURRENT NBRRI OFFICE, ABUJA OFFICE +LAND MATTERS

NEW 25,000,000

STNB05006512 CAMERAS: VIDEO, DIGITAL STILL CAMERAS NEW 3,000,000

STNB05008452 INFRASTRUCTURE AND EQUIPPING OF A NATIONAL CONSTRUCTION MATERIALS TESTING LABORATORY

ONGOING 30,000,000

STNB04008449 PRODUCTION OF NBRRI TECHNICAL REPORTS (10NO. TECHNICAL REPORT S) ONGOING 4,000,000

STNB05006505 PURCHASE STATE-OF-THE-ART EQUIPMENT ; REHABILITATE, REFURBISH AND UPDATE EXISTING EQUIPMENT FOR NBRRI LABORATORIES (PHASE2

ONGOING 30,000,000

STNB09006619 PILOT PLANT FOR PARTICLE BOARDS PRODUCTION USING AGRO-WASTE (DESK STUDY) ONGOING 1,500,000

STNB09006621 STUDIES OF SUITABILITY OF CLAY FOR PRODUCTION OF CLAY ROOFING TILES ONGOING 2,500,000

STNB09006609 STUDY OF HOUSING NEED IN NIGERIA NEW 500,000

STNB09006613 POZZOLANA PILOT PLANT BASED ON VOLCANIC ASH (PHASE II) ONGOING 40,000,000

STNB08006601 D). POPULARIZATION OF NBRRI TECHNOLOGIES FOR EDUCATIONAL INFRASTRUCTURE ONGOING 400,000

STNB09006606 THE STUDY OF ENGINEERING CHARACTERISTICS OF SUBGRADE SOILS FOR ECONOMIC PAVEMENT DESIGN

ONGOING 20,000,000

STNB08006598B).ENTERPRISE MODEL DEVELOPMENT ON ALTERNATIVE CONSTRUCTION TECHNOLOGIES AND SETTING UP OF 36 SME'S ON BUILDING MATERIALS PRODUCTION AND AFFORDABLE HOUSING DELIVERY

ONGOING 1,000,000

STNB08006599 C). CURRICULUM DEVELOPMENT FOR SKILL / SEMI SKILL MANPOWER FOR THE CONSTRUCTION INDUSTRY

ONGOING 19,000,000

STNB07006579 CONSTRUCTION OF NBRRI FOOTBALL PITCH AT THE NATIONAL LABORATORY COMPLEX , OTA (PHASE 1)

ONGOING 4,000,000

STNB08006596 A).STRENGTHENING OF 6 NOS. ZONAL OFFICES :FURNISHING / EQUPPING OF THE CONSTRUCTED ZONAL OFFICES

ONGOING 20,000,000

STNB09006655 COMPARATIVE ASSESSMENT OF THE QUALITY OF CEMENT BRANDS IN NIGERIA ONGOING 2,400,000

STNB09006657COMPARATIVE ASSESSMENT OF ENGINEERING PROPERTIES OF SULPHUR MODIFIED NIGERIAN ASPHALTIC CONCRETE AND SHELL CANADA SULPHUR EXTENDED ASPHALT MIXES (SEAM)

ONGOING 500,000

STNB09006653 INVESTIGATING THE EFFECT OF NANOTECHNOLOGY BASED MODIFIERS ON TROPICAL SOILS ONGOING 2,400,000

STNB09006654 THE EFFECTS OF WIND-DRIVEN RAIN ON PERFORMANCE OF COMPRESSED STABILISED EARTH BLOCKS FOR VARYING CLIMATIC CONDITIONS IN NIGERIA

ONGOING 2,000,000

STNB09006648 DEVELOPMENT OF BALL MILL AND NORDULZER FOR CEMENT PLANT ONGOING 500,000

STNB09006650 DESIGN AND FABRICATION OF PALM KERNEL SHELL GRINDING MACHINE FOR POZZOLANA CEMENT PLANT

ONGOING 2,500,000

STNB09006645 DEVELOPMENT OF GEAR BOX FOR NBRRI ROLLER COMPACTOR ONGOING 1,000,000

STNB09006647 DESIGN AND FABRICATION OF EARTH COMPACTOR/ASPHALT CUTTING MACHINE NEW 2,500,000

STNB09006622 DEVELOPMENT OF EXPERIMENTAL PLANT FOR SAND-LIME BRICKS PRODUCTION ONGOING 1,000,000

STNB09006624 RECYCLING OF BROKEN BOTTLES AS CULLET FOR THE PRODUCTION OF CERAMIC WALL TILES ONGOING 2,000,000

STNB09006673 DEVELOPMENT OF REFRACTORY MATERIAL FROM FIRE-CLAY FOR INDUSTRIAL APPLICATION ONGOING 2,500,000

STNB09006674 DESIGN AND FABRICATION OF SEMI-AUTOMATED INTERLOCKING BLOCK MAKING MACHINE USING DIESEL ENGINE

ONGOING 4,500,000

STNB09006668 INVESTIGATION OF BUILDING AND ROAD COLLAPSES IN THE NIGERIA WITH DATA BANK ONGOING 11,500,000

STNB09006670 MONTHLY COLLECTION OF BUILDING MATERIALS PRICES, DEVELOPMENT OF SOLUTION AND PREDICTION MODELS

ONGOING 2,000,000

STNB09006666 PROVISION OF DEMOSTRATION AFFORDABLE HOUSING MODELS IN NIGERIA(DESK STUDY & DESIGN PHASE)

ONGOING 2,500,000

STNB09006667 A STUDY INTO THE UTILIZATION OF BAMBOO AS A BUILDING MATERIAL ONGOING 500,000

STNB09006663 DEVELOPMENT OF ALKYL RESIN AND ORGANIC WATER BINDER FOR PAINT MANUFACTURE FROM LIQUID EXTRACT OF CASHEW NUT AND SISAL RESPECTIVELY

ONGOING 1,000,000

STNB09006664 QUALITY ENHANCEMENT OF STABILIZED LATERITE BRICKS USING EXTRACTS FROM SOME LOCAL PLANTS

ONGOING 1,000,000

STNB09006660 NBRRI ANNUAL NATIONAL CONFERENCE ON SELECTED TOPIC OF NATIONAL SIGNIFICANCE AND CONCERN IN ROAD BUILDING & ENGINEERING SECTOR

ONGOING 23,000,000

STNB09006661 ESTABLISHMENT OF MOBILE NBRRI PILOT QUARRY PLANT(DESK STUDY) ONGOING 1,000,000

STNB10006702 BUDGET PREPARATION; PROJECT MONITORING AND EVALUATION ONGOING 8,000,000

0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU

STNB10006697 TECHNICAL ADVISORY COMMITTEE (TAC) ONGOING 10,000,000

STNB10006698COLLABORATION WITH STAKEHOLDERS ON ROAD RESEARCH DOCUMENTS DEVELOPMENT IN THE AREAS OF CODIFICATION & SPECIFICATION (RCM2013 &RSG2013)

ONGOING 10,000,000

STNB09006689 SPECIFICATIONS FOR THE APPLICATIONS OF NIGERIA POZZOLANAS IN CONCRETE BASED PRODUCTS AND BLOCKS

ONGOING 3,500,000

STNB09006691 BIO-DEGRADATION OF BUILDING MATERIALS DUE TO MICROBIAL (ALGAE AND FUNGI) ACTION ONGOING 400,000

STNB09006682 MODIFICATION OF NBRRI DESIGNED MACHINES ONGOING 2,500,000

STNB09006685 IMPROVEMENT OF CLAY ROOF TILES ONGOING 2,500,000

STNB09006677 DESIGN AND FABRICATION OF BLOWER FOR POZZOLANA CEMENT PLANT ONGOING 1,500,000

STNB09006680 PRODUCTION OF MASTER MOULD/PLASTIC MOULD FOR MADOR TILE ONGOING 2,000,000

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,048,313,571

Page 52: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22 OTHER RECURRENT COSTS 111,418,704

2202 OVERHEAD COST 111,418,704

21020201 NHIS 30,126,364

21020202 CONTRIBUTORY PENSION 45,189,545

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 75,315,909

210202 SOCIAL CONTRIBUTIONS 75,315,909

210101 SALARIES AND WAGES 613,600,997

21010101 SALARY 613,600,997

21 PERSONNEL COST 688,916,906

2101 SALARY 613,600,997

220203 MATERIALS & SUPPLIES - GENERAL 5,936,111

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 5,157,270

22020205 WATER RATES 408,335

22020206 SEWERAGE CHARGES 102,084

22020201 ELECTRICITY CHARGES 2,041,674

22020202 TELEPHONE CHARGES 952,781

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 8,847,256

220202 UTILITIES - GENERAL 3,504,875

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,208,372

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 5,519,621

220201 TRAVEL& TRANSPORT - GENERAL 29,611,380

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,036,130

22020406 OTHER MAINTENANCE SERVICES 1,497,228

220205 TRAINING - GENERAL 689,953

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,279,449

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,435,978

22020402 MAINTENANCE OF OFFICE FURNITURE 1,088,893

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,225,005

220204 MAINTENANCE SERVICES - GENERAL 8,023,781

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,497,228

22020307 DRUGS & MEDICAL SUPPLIES 43,839

22020309 UNIFORMS & OTHER CLOTHING 122,500

22020303 NEWSPAPERS 313,057

22020305 PRINTING OF NON SECURITY DOCUMENTS 299,446

22020806 COOKING GAS/FUEL COST 299,446

220209 FINANCIAL CHARGES - GENERAL 102,084

22020801 MOTOR VEHICLE FUEL COST 1,633,340

22020803 PLANT / GENERATOR FUEL COST 3,538,902

22020703 LEGAL SERVICES 680,558

220208 FUEL & LUBRICANTS - GENERAL 5,471,688

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,313,898

22020701 FINANCIAL CONSULTING 1,633,340

22020601 SECURITY SERVICES 19,327,852

22020606 CLEANING & FUMIGATION SERVICES 12,250,047

22020502 INTERNATIONAL TRAINING 689,953

220206 OTHER SERVICES - GENERAL 31,577,899

230101 PURCHASE OF FIXED ASSETS - GENERAL 164,000,000

23010105 PURCHASE OF MOTOR VEHICLES 5,000,000

23 CAPITAL EXPENDITURE 247,977,961

2301 FIXED ASSETS PURCHASED 164,000,000

22021007 WELFARE PACKAGES 299,446

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 204,167

22021003 PUBLICITY & ADVERTISEMENTS 1,769,451

22021006 POSTAGES & COURIER SERVICES 136,112

22021001 REFRESHMENT & MEALS 1,361,116

22021002 HONORARIUM & SITTING ALLOWANCE 20,416,745

22020901 BANK CHARGES (OTHER THAN INTEREST) 102,084

220210 MISCELLANEOUS 24,187,037

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,900,000

2302 CONSTRUCTION / PROVISION 39,677,961

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 39,677,961

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 6,000,000

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 125,000,000

23010107 PURCHASE OF TRUCKS 27,000,000

23010115 PURCHASE OF PHOTOCOPYING MACHINES 1,000,000

Page 53: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2303 REHABILITATION / REPAIRS 10,570,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 10,570,000

23020114 CONSTRUCTION / PROVISION OF ROADS 2,500,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 2,300,000

23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 32,977,961

CODE PROJECT NAME TYPE AMOUNT

STPR01007136 PURCHASE OF PROJECT VEHICLE NEW 5,000,000

TOTAL CAPITAL 247,977,961

TOTAL ALLOCATION 1,048,313,571

0228042001 PROJECT DEVELOPMENT INSTITUTE - ENUGU

TOTAL PERSONNEL 688,916,906

TOTAL OVERHEAD 111,418,704

TOTAL RECURRENT 800,335,610

23050101 RESEARCH AND DEVELOPMENT 8,230,000

23050102 COMPUTER SOFTWARE ACQUISITION 25,500,000

2305 OTHER CAPITAL PROJECTS 33,730,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 33,730,000

23030102 REHABILITATION / REPAIRS - ELECTRICITY 2,070,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 8,500,000

STPR11007340 PARTITIONING OF ELECTRICAL POWER & ELECTRONIC DEVELOPMENT WORKSHOPS NEW 6,000,000

STPR12007349 PURCHASE OF R & D MATERIALS NEW 1,500,000

STPR10007295 EXTENSION OF ELECTRICITY TO NEWLY INSTALLED MACHINES NEW 2,070,000

STPR11007327 MATERIAL & ENERGY TECHNOLOGY BUILDING NEW 2,500,000

STPR08007262 REHABILITATION/REPAIR OF ROAD NEW 2,500,000

STPR09007276 CONSTRUCTION OF FUEL DUMP NEW 2,300,000

STPR04007157 PURCHASE OF LIBRARY BOOKS NEW 6,000,000

STPR07007253 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES NEW 32,977,961

STPR02007137 PURCHASE OF FORKLIFT TRUCKS - 10 TONS NEW 27,000,000

STPR03007140 PURCHASE OF PHOTOCOPYING MACHINES NEW 1,000,000

STPRO6007247 PROVISION OF AUDITORIUM MATERIALS NEW 1,900,000

0228043001 NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA

STPRO5007231 DEVELOPMENT & PRODUCTION OF SMOKELESS SOLID FUEL & ACTIVATED CARBONS FROM COAL & BIO MASS

NEW 45,000,000

STPRO5007242 SCHOOL PENCIL DEVELOPMENT NEW 7,000,000

STPRO5007217 REVERSE ENGINEERING NEW 28,000,000

STPRO5007223 STEP-B-WORLD BANK PROJECT PILOT BIO-GAS PLANT DEVELOPMENT NEW 10,000,000

STPR14007383 MONITORING AND EVALUATION OF PROJECTS NEW 500,000

STPRO5007209 COMMERCIAL PRODUCTION OF ELECTRICAL PORCELAIN INSULATORS NEW 35,000,000

STPR12007353 ELECTRICAL POWER & ELECTRONIC DEVELOPMENT TOOLS NEW 6,730,000

STPR13007374 COMPUTERIZATION OF PRODA ACCOUNTS IN CONFORMITY WITH IPSAS NEW 25,000,000

22 OTHER RECURRENT COSTS 64,905,380

2202 OVERHEAD COST 64,905,380

21020201 NHIS 13,345,990

21020202 CONTRIBUTORY PENSION 20,018,986

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 33,364,976

210202 SOCIAL CONTRIBUTIONS 33,364,976

210101 SALARIES AND WAGES 266,919,809

21010101 SALARY 266,919,809

21 PERSONNEL COST 300,284,785

2101 SALARY 266,919,809

CODE LINE ITEM AMOUNT

2 EXPENDITURE 466,180,174

22020205 WATER RATES 4,581,529

22020206 SEWERAGE CHARGES 3,054,353

22020203 INTERNET ACCESS CHARGES 3,054,353

22020204 SATELLITE BROADCASTING ACCESS CHARGES 3,054,353

22020201 ELECTRICITY CHARGES 1,527,176

22020202 TELEPHONE CHARGES 1,527,176

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 3,054,353

220202 UTILITIES - GENERAL 22,907,644

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,290,764

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 2,064,343

220201 TRAVEL& TRANSPORT - GENERAL 13,518,165

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 6,108,705

22020207 LEASED COMMUNICATION LINES(S) 6,108,705

Page 54: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 1,527,176

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 1,527,176

22020308 FIELD & CAMPING MATERIALS SUPPLIES 2,290,764

22020309 UNIFORMS & OTHER CLOTHING 1,527,176

22020306 PRINTING OF SECURITY DOCUMENTS 763,588

22020307 DRUGS & MEDICAL SUPPLIES 1,527,176

22020303 NEWSPAPERS 3,054,353

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,290,764

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,808,339

22020302 BOOKS 3,054,353

220203 MATERIALS & SUPPLIES - GENERAL 22,370,866

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,000,000

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 7,990,009

2303 REHABILITATION / REPAIRS 15,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 27,990,009

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 20,000,000

23 CAPITAL EXPENDITURE 100,990,009

2302 CONSTRUCTION / PROVISION 27,990,009

22020402 MAINTENANCE OF OFFICE FURNITURE 1,527,176

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 3,054,353

220204 MAINTENANCE SERVICES - GENERAL 6,108,705

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,527,176

STNTP01007085ESTABLISHMENT OF FOUR (4) NEW INTELLECTUAL PROPERTY TECHNOLOGY TRANSFER OFFICES (IPTTOs) IN TERTIARY INSTITUTIONS AND COMMISSIONING OF THREE (3) PREVIOUSLY ESTABLISHED IPTTO

NEW 20,000,000

STNTP01007086 DEVELOPMENT OF ICT INFRASTRUCTURES FOR INDUSTRIAL DOCUMENTATION AND EVALUATION

NEW 7,990,009

TOTAL ALLOCATION 466,180,174

0228043001 NATIONAL OFFICE OF TECHNOLOGY ACQUISITION AND PROMOTION - ABUJA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 64,905,380

TOTAL RECURRENT 365,190,165

TOTAL CAPITAL 100,990,009

23050101 RESEARCH AND DEVELOPMENT 58,000,000

TOTAL PERSONNEL 300,284,785

2305 OTHER CAPITAL PROJECTS 58,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 58,000,000

0228044001 NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY -ZARIA

CODE LINE ITEM AMOUNT

STNTP03007097 CAPACITY BUILDING FOR MONITORING AND EVALUATION OF TECHNOLOGY TRANSFER AGREEMENTS

NEW 7,000,000

STNTP03007098 NOTAP INDUSTRY PARTNERSHIP PROJECT NEW 8,000,000

STNTP03007094 TECHNOLOGY STORY BOARD FOR SICENCE AND TECHNOLOGY POPULARIZATION NEW 7,000,000

STNTP03007096 PROMOTION OF INDEGINOUS TECHNOLOGY THROUGH NAIJA INVENTORS-INITIATIVE NEW 7,000,000

STNTP03007092 INTELLECTUAL PROPERTY RIGHT (IPR CAPACITY BUILDING FOR SECONDARY SCHOOLS) NEW 13,000,000

STNTP03007093 INVENTIONS AND INNOVATORS TECH-MART FOR COMMERCIALIZATION NEW 7,000,000

STNTP02007089 FACE-LIFT FOR HEAD QUARTERS TEMPORARY OFFICE NEW 15,000,000

STNTP03007091 INTELLECTUAL PROPERTY RIGHT (IPR) TRAINING FOR FIFTY (50) RESEARCHERS NATIONAL INNOVATION SYSTEM (NIS) AND MAPPING OF

NEW 9,000,000

2202 OVERHEAD COST 85,665,138

220201 TRAVEL& TRANSPORT - GENERAL 16,791,850

21020202 CONTRIBUTORY PENSION 45,714,495

22 OTHER RECURRENT COSTS 85,665,138

210202 SOCIAL CONTRIBUTIONS 76,190,825

21020201 NHIS 30,476,330

21010101 SALARY 620,600,328

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 76,190,825

2101 SALARY 620,600,328

210101 SALARIES AND WAGES 620,600,328

2 EXPENDITURE 1,033,337,130

21 PERSONNEL COST 696,791,153

220202 UTILITIES - GENERAL 8,256,486

22020201 ELECTRICITY CHARGES 3,262,783

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,836,705

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,717,544

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 10,878,829

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,358,772

Page 55: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220203 MATERIALS & SUPPLIES - GENERAL 6,023,600

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,626,276

22020205 WATER RATES 1,635,719

22020206 SEWERAGE CHARGES 450,039

22020202 TELEPHONE CHARGES 1,090,479

22020203 INTERNET ACCESS CHARGES 1,817,466

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,817,466

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 908,733

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,817,466

22020402 MAINTENANCE OF OFFICE FURNITURE 173,092

22020309 UNIFORMS & OTHER CLOTHING 112,510

220204 MAINTENANCE SERVICES - GENERAL 6,534,221

22020306 PRINTING OF SECURITY DOCUMENTS 268,293

22020307 DRUGS & MEDICAL SUPPLIES 718,332

22020304 MAGAZINES & PERIODICALS 225,020

22020305 PRINTING OF NON SECURITY DOCUMENTS 406,766

22020302 BOOKS 450,039

22020303 NEWSPAPERS 216,365

22020703 LEGAL SERVICES 545,240

22020704 ENGINEERING SERVICES 683,713

22020701 FINANCIAL CONSULTING 1,358,772

22020702 INFORMATION TECHNOLOGY CONSULTING 1,090,479

22020606 CLEANING & FUMIGATION SERVICES 11,553,888

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 4,586,937

22020601 SECURITY SERVICES 6,802,514

22020604 RESIDENTIAL RENT 813,532

22020501 LOCAL TRAINING 1,090,479

220206 OTHER SERVICES - GENERAL 19,169,934

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,817,466

220205 TRAINING - GENERAL 1,090,479

22020903 LOSS ON FOREIGN EXCHANGE 43,273

220210 MISCELLANEOUS 7,347,753

22020901 BANK CHARGES (OTHER THAN INTEREST) 43,273

22020902 INSURANCE PREMIUM 3,176,237

22020806 COOKING GAS/FUEL COST 173,092

220209 FINANCIAL CHARGES - GENERAL 3,262,783

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 406,766

22020803 PLANT / GENERATOR FUEL COST 9,978,751

220208 FUEL & LUBRICANTS - GENERAL 12,601,094

22020801 MOTOR VEHICLE FUEL COST 2,042,485

22020705 ARCHITECTURAL SERVICES 588,513

22020706 SURVEYING SERVICES 320,220

230101 PURCHASE OF FIXED ASSETS - GENERAL 15,266,208

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 15,266,208

23 CAPITAL EXPENDITURE 250,880,839

2301 FIXED ASSETS PURCHASED 15,266,208

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 450,039

22021009 SPORTING ACTIVITIES 726,986

22021006 POSTAGES & COURIER SERVICES 86,546

22021007 WELFARE PACKAGES 640,440

22021003 PUBLICITY & ADVERTISEMENTS 1,817,466

22021004 MEDICAL EXPENSES 545,240

22021001 REFRESHMENT & MEALS 363,493

22021002 HONORARIUM & SITTING ALLOWANCE 2,717,544

2305 OTHER CAPITAL PROJECTS 30,880,839

23030113 REHABILITATION / REPAIRS - ROADS 9,626,167

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 20,957,608

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 67,687,560

23030101 REHABILITATION / REPAIRS OF RESIDENTIAL BUILDING 37,103,785

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 28,353,019

2303 REHABILITATION / REPAIRS 67,687,560

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 98,693,213

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 10,000,000

2302 CONSTRUCTION / PROVISION 137,046,232

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 137,046,232

Page 56: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

230501 ACQUISITION OF NON TANGIBLE ASSETS 30,880,839

STNR01005256 II. COMPLETION OF ENTREPRENEURSHIP BUILDING (PHASE II) NEW 10,266,208

STNR02005261 I. COMPLETION OF DESIGN LABORATORY BUILDING (ROLL-OVER FROM 2013 BUDGET) ONGOING 20,000,000

STFR02005263 I. OUTSTANDING PAYMENT ON PILOT PLANT BUILDING (20/11/2007) ONGOING 10,400,000

STNR01005251 I. BIODIESEL LABORATORY (FURNISHING AND EQUIPPING NEW 5,000,000

TOTAL ALLOCATION 1,033,337,130

0228044001 NATIONAL RESEARCH INSTITUTE FOR CHEMICAL TECHNOLOGY -ZARIA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 85,665,138

TOTAL RECURRENT 782,456,291

TOTAL CAPITAL 250,880,839

23050101 RESEARCH AND DEVELOPMENT 30,880,839

TOTAL PERSONNEL 696,791,153

STNR04005508 I. RECONSTRUCTION OF COLLAPSED PERIMETER FENCE (PHASE III) ONGOING 17,000,000

STNR04005512 II. PROVISION OF INTERNET FACILITY TO THE INSTITUTE (CONSULTANCY) (20/05/2008) ONGOING 4,867,398

STNR02005290 VIII. OUTSTANDING PAYMENT ON CONSTRUCTION OF WORKSHOP AND OFFICE BLOCK (02/02/2011)

ONGOING 10,953,693

STNR02008715 ADVANCED R&D OF INDUSTRIAL CHEMICALS, BIOCHEMICALS, POLYMERS, PETROCHEMICALS, TEXTILES AND PLASTICS

ONGOING 15,183,186

STNR02005282 IV. OUTSTANDING PAYMENT ON BIODIESEL QUALITY CONTROL LABORATORY (28/07/2010) ONGOING 3,801,245

STNR02005285 VII. OUTSTANDING PAYMENT ON CONSTRUCTION OF EXHIBITION LABORATORY BLOCK AT THE ENTREPRENEURSHIP DEVELOPMENT CENTRE (16/11/2010)

NEW 10,184,836

STNR02005274 IV. LANDSCAPING OF BIODIESEL LABORATORY PREMISES (23/04/2011) ONGOING 9,701,566

STNR02005278 V. OUTSTANDING PAYMENT ON CONSTRUCTION OF FERTILIZER PLANT BUILDING (26/07/2010) NEW 5,668,963

STNR02005266 II. OUTSTANDING CONSULTANCY ON PILOT PLANT BUILDING (13/06/2011) NEW 2,988,575

STNR02005271 III. CONSTRUCTION OF WALKWAY TO BIODIESEL LABORATORY BUILDING (23/04/2011) NEW 9,811,149

STNRO5005524 IV. COMPLETION WORK ON REHABILITATION OF TYPE B HOUSES (13/10/2010) ONGOING 6,535,442

STNRO5005532 I. REHABILITATION OF RESEARCH LABORATORIES,BUILDINGS ONGOING 5,000,000

STNRO5005518 II. COMPLETION OF REHABILITATION OF EXTERNAL WORK ON RESIDENTIAL BUILDING(09/11/2006)

ONGOING 842,160

STNRO5005522 III. COMPLETION OF REHABILITATION OF TYPE D HOUSES (13/09/2007) ONGOING 22,593,323

STNRO3005505 I. DEDICATED PHCN LINE ONGOING 10,000,000

STNRO5005516 I. REHABILITATION OF TYPE A HOUSE(20/07/2010) ONGOING 7,132,860

STNR07005545 I. DESIGN AND FABRICATION OF PETROCHEMICALS PILOT PLANT (PHASE II) ONGOING 15,000,000

STNR07005549 IV. DEVELOPMENT OF PILOT PLANT FOR PRODUCTION OF SCHOOL CHEMICALS AND REAGENTS AND THEIR INTERMEDIATES FOR COMMERCIALIZATION (PHASE III)

ONGOING 10,000,000

STNR04005559 I. PROVISION OF INTERNET FACILITY TO THE INSTITUTE (8/11/2007) ONGOING 6,485,621

STNR07005541 I. MORINGA PLANTATION (PHASE II) ONGOING 5,880,839

2 EXPENDITURE 1,342,004,773

21 PERSONNEL COST 1,063,508,708

0228045001 NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH - KADUNA

CODE LINE ITEM AMOUNT

STNRO6005529 I. COMPLETION WORKS ONROADS J1, K & L1 (17/08/2009) ONGOING 8,132,755

STNRO6005531 II. COMPLETION WORKS ON MAIN ENTRANCE ROADIN THE INSTITUTE(28/08/2001) ONGOING 1,493,412

STNRO5005535 III. OUTSTANDING PAYMENTON INSTRUMENTATION LABORATORY REHABILITATIONWORK, (14/10/2008

ONGOING 1,733,020

STNRO5005537 IV. REPLACEMENTOF DAMAGED ROOF OF THE PILOT PLANT BUILDING (02/08/2010) ONGOING 1,666,159

STNRO5005533 I. COMPLETION WORKS ON REHABILITATION OF PETROCHEMICAL LABORATORY, (26/07/2010) ONGOING 8,523,804

STNRO5005534 II. COMPLETION WORK ON RENOVATION OF DIRECTORS OFFICES, (13/10/2010) ONGOING 4,034,625

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 4,004,013

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,802,176

2202 OVERHEAD COST 97,847,153

220201 TRAVEL& TRANSPORT - GENERAL 10,375,587

21020202 CONTRIBUTORY PENSION 70,162,332

22 OTHER RECURRENT COSTS 97,847,153

210202 SOCIAL CONTRIBUTIONS 116,937,220

21020201 NHIS 46,774,888

21010101 SALARY 946,571,488

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 116,937,220

2101 SALARY 946,571,488

210101 SALARIES AND WAGES 946,571,488

22020204 SATELLITE BROADCASTING ACCESS CHARGES 667,335

22020206 SEWERAGE CHARGES 667,335

22020202 TELEPHONE CHARGES 667,335

22020203 INTERNET ACCESS CHARGES 533,868

220202 UTILITIES - GENERAL 7,207,221

22020201 ELECTRICITY CHARGES 4,671,348

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 902,063

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 667,335

Page 57: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020302 BOOKS 400,401

22020303 NEWSPAPERS 400,401

220203 MATERIALS & SUPPLIES - GENERAL 6,006,018

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 4,671,348

22020601 SECURITY SERVICES 17,350,721

22020603 OFFICE RENT 17,350,721

22020502 INTERNATIONAL TRAINING 451,031

220206 OTHER SERVICES - GENERAL 37,504,251

220205 TRAINING - GENERAL 2,453,037

22020501 LOCAL TRAINING 2,002,006

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 667,335

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,002,006

220204 MAINTENANCE SERVICES - GENERAL 4,804,814

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 2,135,473

22020308 FIELD & CAMPING MATERIALS SUPPLIES 400,401

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 133,467

22020803 PLANT / GENERATOR FUEL COST 4,004,013

220209 FINANCIAL CHARGES - GENERAL 200,201

22020801 MOTOR VEHICLE FUEL COST 2,669,342

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 66,734

22020708 BUDGET PREPARATION 667,335

220208 FUEL & LUBRICANTS - GENERAL 6,740,089

22020703 LEGAL SERVICES 2,936,276

22020705 ARCHITECTURAL SERVICES 400,401

22020701 FINANCIAL CONSULTING 1,334,671

22020702 INFORMATION TECHNOLOGY CONSULTING 400,401

22020606 CLEANING & FUMIGATION SERVICES 2,802,809

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,739,084

22021031 CURRICULUM DEVELOPMENT 133,467

23 CAPITAL EXPENDITURE 180,648,912

22021010 DIRECT TEACHING & LABORATORY COST 400,401

22021014 ANNUAL BUDGET EXPENSES AND ADMINISTRATION 2,002,006

22021007 WELFARE PACKAGES 667,335

22021009 SPORTING ACTIVITIES 667,335

22021003 PUBLICITY & ADVERTISEMENTS 1,334,671

22021006 POSTAGES & COURIER SERVICES 266,934

22021001 REFRESHMENT & MEALS 3,336,677

22021002 HONORARIUM & SITTING ALLOWANCE 8,008,025

22020901 BANK CHARGES (OTHER THAN INTEREST) 200,201

220210 MISCELLANEOUS 16,816,851

23050103 MONITORING AND EVALUATION 13,895,650

TOTAL PERSONNEL 1,063,508,708

230501 ACQUISITION OF NON TANGIBLE ASSETS 137,892,510

23050101 RESEARCH AND DEVELOPMENT 123,996,860

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,013,835

2305 OTHER CAPITAL PROJECTS 137,892,510

2303 REHABILITATION / REPAIRS 15,013,835

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,013,835

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 17,211,747

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 10,530,819

2301 FIXED ASSETS PURCHASED 27,742,567

230101 PURCHASE OF FIXED ASSETS - GENERAL 27,742,567

STNTR04007860 PROMOTION OF CATTLE RANCHING IN TSETSE FLY INFESTED AND ANIMAL TRYPANOSOMIASIS ENDEMIC AREAS OF NIGERIA

ONGOING 20,209,795

STNTR03007961 REHABILITATION AND FURNISHING OF OFFICES, BIOTECHNOLOGY AND OTHER LABORATORIES. ONGOING 15,013,835

STNTR04007853 IMPLEMENTATION OF THE PAN AFRICAN TSETSE AND TRYPANOSOMIASIS ERADICATION CAMPAIGN (PATTEC) NIGERIA ACTIVITIES

NEW 64,767,165

STNTR01007629 PROCUREMENT OF LABORATORY EQUIPMENT AND CONSUMABLES FOR THE HEADQUARTERS AND THE SIX (6 NO ) GEO POLITICAL ZONAL LABORATORIES

ONGOING 17,211,747

STNTR02007649 PURCHASE OF SCIENTIFIC JOURNALS, BOOKS, RESEARCH PUBLICATION AND INTERNET CONNECTIVITY FACILITIES

ONGOING 10,530,819

TOTAL ALLOCATION 1,342,004,773

0228045001 NATIONAL INSTITUTE TRYPANOSOMIASIS RESEARCH - KADUNA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 97,847,153

TOTAL RECURRENT 1,161,355,861

TOTAL CAPITAL 180,648,912

Page 58: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

STNTR04007866COLONIZATION OF TSETSE AND BLACK FLIES, CRYOBANKING OF TRYPANOSOMAL ISOLATES, SURVEILANCE, MOLECULAR BIOLOGY, ADVOCACY AND SENSITIZATION WORKSHOPS ON TRYPANOSOMIASIS AND ONCHOCERCIASIS

NEW 16,794,847

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 126,733,036

210202 SOCIAL CONTRIBUTIONS 126,733,036

210101 SALARIES AND WAGES 1,024,938,014

21010101 SALARY 1,024,938,014

21 PERSONNEL COST 1,151,671,050

2101 SALARY 1,024,938,014

CODE LINE ITEM AMOUNT

2 EXPENDITURE 1,908,072,672

STNTR05007892 PROJECT MONITORING, CAPACITY BUILDING AND MANAGEMENT OF INFORMATION SERVICES. ONGOING 13,895,650

0228046001 FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI

STNTR04007872 HUMAN AND ANIMAL TRYPANSOMIASIS RESEARCH, CONTROL AND DEVELOPMENT. ONGOING 7,213,151

STNTR04007880 ONCHOCERCIASIS RESEARCH, CONTROL AND DEVELOPMENT ONGOING 15,011,902

22020203 INTERNET ACCESS CHARGES 13,773,340

22020206 SEWERAGE CHARGES 1,033,001

22020201 ELECTRICITY CHARGES 10,330,005

22020202 TELEPHONE CHARGES 1,033,001

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 10,330,005

220202 UTILITIES - GENERAL 26,169,347

220201 TRAVEL& TRANSPORT - GENERAL 44,763,356

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 34,433,351

22 OTHER RECURRENT COSTS 217,937,261

2202 OVERHEAD COST 217,937,261

21020201 NHIS 50,693,215

21020202 CONTRIBUTORY PENSION 76,039,822

22020402 MAINTENANCE OF OFFICE FURNITURE 1,033,001

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,066,001

220204 MAINTENANCE SERVICES - GENERAL 15,495,008

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,198,003

22020306 PRINTING OF SECURITY DOCUMENTS 1,033,001

22020307 DRUGS & MEDICAL SUPPLIES 1,033,001

22020304 MAGAZINES & PERIODICALS 413,200

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,066,001

22020302 BOOKS 1,033,001

22020303 NEWSPAPERS 826,400

220203 MATERIALS & SUPPLIES - GENERAL 8,470,604

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,066,001

22020701 FINANCIAL CONSULTING 2,066,001

22020702 INFORMATION TECHNOLOGY CONSULTING 2,066,001

22020606 CLEANING & FUMIGATION SERVICES 18,594,009

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 5,423,253

220206 OTHER SERVICES - GENERAL 39,254,020

22020601 SECURITY SERVICES 20,660,010

22020501 LOCAL TRAINING 20,846,004

22020502 INTERNATIONAL TRAINING 9,308,979

22020406 OTHER MAINTENANCE SERVICES 2,066,001

220205 TRAINING - GENERAL 30,154,983

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,066,001

22020405 MAINTENANCE OF PLANTS/GENERATORS 2,066,001

22021003 PUBLICITY & ADVERTISEMENTS 4,132,002

22021004 MEDICAL EXPENSES 1,033,001

22021001 REFRESHMENT & MEALS 1,033,001

22021002 HONORARIUM & SITTING ALLOWANCE 8,952,671

22020902 INSURANCE PREMIUM 10,330,005

220210 MISCELLANEOUS 24,241,079

220209 FINANCIAL CHARGES - GENERAL 10,536,605

22020901 BANK CHARGES (OTHER THAN INTEREST) 206,600

22020801 MOTOR VEHICLE FUEL COST 3,099,002

22020803 PLANT / GENERATOR FUEL COST 10,330,005

22020708 BUDGET PREPARATION 1,291,251

220208 FUEL & LUBRICANTS - GENERAL 13,429,007

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 3,099,002

22021006 POSTAGES & COURIER SERVICES 413,200

22021007 WELFARE PACKAGES 1,033,001

Page 59: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

230501 ACQUISITION OF NON TANGIBLE ASSETS 419,104,755

23050101 RESEARCH AND DEVELOPMENT 419,104,755

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 119,359,606

2305 OTHER CAPITAL PROJECTS 419,104,755

2303 REHABILITATION / REPAIRS 119,359,606

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 119,359,606

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 3,512,202

23 CAPITAL EXPENDITURE 538,464,361

22021009 SPORTING ACTIVITIES 1,033,001

STFRO2007783 PROTOTYPE DEVELOPMENT OF FIIRO COMPLETED TECHNOLOGIES FOR TRANSFER. NEW 105,221,675

STFRO2007790 ADVOCACY FOR AWARENESS/OPPORTUNITIES FOR JOB CREATION (PUBLICITY). NEW 83,743,842

STFRO1007799 REHABILITATION OF PROJECT DEVELOPMENT AND DESIGN COMPLEX. NEW 119,359,606

STFRO2007777 R & D INTO PULP & PAPER/PACKAGING NEW 86,237,760

CODE PROJECT NAME TYPE AMOUNT

STFR02007773 R & D INTO FOOD/AGRO-ALLIED PROCESSING. NEW 143,901,478

TOTAL CAPITAL 538,464,361

TOTAL ALLOCATION 1,908,072,672

0228046001 FEDERAL INSTITUTE OF INDUSTRIAL RESEARCH -OSHODI

TOTAL PERSONNEL 1,151,671,050

TOTAL OVERHEAD 217,937,261

TOTAL RECURRENT 1,369,608,311

21020202 CONTRIBUTORY PENSION 40,032,981

22 OTHER RECURRENT COSTS 169,637,624

210202 SOCIAL CONTRIBUTIONS 66,721,634

21020201 NHIS 26,688,654

21010101 SALARY 533,773,074

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 66,721,634

2101 SALARY 533,773,074

210101 SALARIES AND WAGES 533,773,074

2 EXPENDITURE 787,352,400

21 PERSONNEL COST 600,494,708

0228047001 SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU

CODE LINE ITEM AMOUNT

220203 MATERIALS & SUPPLIES - GENERAL 18,578,039

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,376,904

22020202 TELEPHONE CHARGES 844,226

22020203 INTERNET ACCESS CHARGES 337,690

220202 UTILITIES - GENERAL 6,247,273

22020201 ELECTRICITY CHARGES 5,065,357

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,129,385

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 10,130,713

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 20,261,426

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,884,522

2202 OVERHEAD COST 169,637,624

220201 TRAVEL& TRANSPORT - GENERAL 56,406,046

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,350,762

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 2,532,678

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 6,753,809

22020402 MAINTENANCE OF OFFICE FURNITURE 2,532,678

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 11,819,165

220204 MAINTENANCE SERVICES - GENERAL 15,702,605

22020307 DRUGS & MEDICAL SUPPLIES 511,601

22020309 UNIFORMS & OTHER CLOTHING 506,536

22020304 MAGAZINES & PERIODICALS 84,423

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,688,452

22020302 BOOKS 84,423

22020303 NEWSPAPERS 506,536

22020601 SECURITY SERVICES 5,909,583

22020502 INTERNATIONAL TRAINING 3,423,520

220206 OTHER SERVICES - GENERAL 7,598,035

220205 TRAINING - GENERAL 13,554,233

22020501 LOCAL TRAINING 10,130,713

22020405 MAINTENANCE OF PLANTS/GENERATORS 844,226

22020406 OTHER MAINTENANCE SERVICES 1,688,452

Page 60: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020702 INFORMATION TECHNOLOGY CONSULTING 506,536

22020703 LEGAL SERVICES 1,688,452

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 3,376,904

22020701 FINANCIAL CONSULTING 1,181,917

22020606 CLEANING & FUMIGATION SERVICES 1,688,452

22021003 PUBLICITY & ADVERTISEMENTS 8,442,261

22021006 POSTAGES & COURIER SERVICES 84,423

22021001 REFRESHMENT & MEALS 1,688,452

22021002 HONORARIUM & SITTING ALLOWANCE 4,727,666

22020902 INSURANCE PREMIUM 1,148,147

220210 MISCELLANEOUS 30,138,871

220209 FINANCIAL CHARGES - GENERAL 1,151,096

22020901 BANK CHARGES (OTHER THAN INTEREST) 2,948

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 1,688,452

22020803 PLANT / GENERATOR FUEL COST 6,753,809

220208 FUEL & LUBRICANTS - GENERAL 16,884,522

22020801 MOTOR VEHICLE FUEL COST 8,442,261

23010114 PURCHASE OF COMPUTER PRINTERS 400,000

23010115 PURCHASE OF PHOTOCOPYING MACHINES 600,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 600,000

23010113 PURCHASE OF COMPUTERS 500,000

2301 FIXED ASSETS PURCHASED 4,200,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 4,200,000

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 5,065,357

23 CAPITAL EXPENDITURE 17,220,069

22021009 SPORTING ACTIVITIES 337,690

22021010 DIRECT TEACHING & LABORATORY COST 1,688,452

22021007 WELFARE PACKAGES 6,753,809

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 1,350,762

23050101 RESEARCH AND DEVELOPMENT 10,020,069

TOTAL PERSONNEL 600,494,708

2305 OTHER CAPITAL PROJECTS 10,020,069

230501 ACQUISITION OF NON TANGIBLE ASSETS 10,020,069

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 1,000,000

23030113 REHABILITATION / REPAIRS - ROADS 1,000,000

23020104 CONSTRUCTION / PROVISION OF HOUSING 2,000,000

2303 REHABILITATION / REPAIRS 1,000,000

2302 CONSTRUCTION / PROVISION 2,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 2,000,000

23010117 PURCHASE OF SHREDDING MACHINES 100,000

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 2,000,000

STSD03008695 PURCHASE OF PRINTERS ACCCESSORIES ONGOING 200,000

STSD03008696 PURCHASE OF LASERJET PRINTERS ONGOING 200,000

STSD02008691 ACQUISITION OF LISENCED SOFTWARES ONGOING 200,000

STSD02008693 PURCHASE OF DESKTOPS AND LAPTOPS COMPUTERS ONGOING 300,000

STSD01008688 FURNISHING OF ADMINISTRATIVE BUILDING ONGOING 300,000

STSD01008690 UPGRADING OF INTERNET FACILITIES ONGOING 300,000

TOTAL ALLOCATION 787,352,400

0228047001 SCIENCE EQUIPMENT DEVELOPMENT INSTITUTE- ENUGU

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 169,637,624

TOTAL RECURRENT 770,132,331

TOTAL CAPITAL 17,220,069

STSD09008707 REVERSE ENGINEERING ON AGRIC. PROCESSING EQUIPMENT. ONGOING 800,000

STSD09008708 SCIENTIFIC EQUIPMENT ONGOING 800,000

STSD08008705 CONSTUCTION OF ACCESS ROAD ONGOING 1,000,000

STSD09008706 REVERSE ENGINEERING ON TRICYCLE ONGOING 1,600,000

STSD06008703 CONVENTIONAL MACHINES FOR WELDING,MILLING ETC. ONGOING 1,000,000

STSD07008704 CONSTRUCTION OF HOSTEL FOR ENGINEERING GRADUATES ON NATIONAL SKILL ACQUISITION PROGRAMMES

ONGOING 2,000,000

STSD05008701 PURCHASE OF SHREDDING MACHINES ONGOING 100,000

STSD06008702 CNC MACHINE FOR UPGRADING WORKSHOP. ONGOING 1,000,000

STSD04008698 ACCESSORIES FOR PHOTOCOPY MACHINES ONGOING 300,000

STSD04008700 PURCHASE OF HP/ZEROX PHOTOCOPIERS ONGOING 300,000

STSD09008709 MACHINES FOR SME'S ONGOING 6,820,069

Page 61: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21020201 NHIS 7,408,025

21020202 CONTRIBUTORY PENSION 11,112,038

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 18,520,063

210202 SOCIAL CONTRIBUTIONS 18,520,063

210101 SALARIES AND WAGES 148,160,508

21010101 SALARY 148,160,508

21 PERSONNEL COST 166,680,571

2101 SALARY 148,160,508

CODE LINE ITEM AMOUNT

2 EXPENDITURE 228,945,666

0228048001 HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO

22020203 INTERNET ACCESS CHARGES 636,783

22020205 WATER RATES 174,115

22020201 ELECTRICITY CHARGES 853,175

22020202 TELEPHONE CHARGES 555,045

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,729,069

220202 UTILITIES - GENERAL 2,287,344

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,729,069

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,351,124

220201 TRAVEL& TRANSPORT - GENERAL 10,310,745

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,501,484

22 OTHER RECURRENT COSTS 41,411,036

2202 OVERHEAD COST 41,411,036

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 339,150

22020402 MAINTENANCE OF OFFICE FURNITURE 542,104

22020309 UNIFORMS & OTHER CLOTHING 2,185,541

220204 MAINTENANCE SERVICES - GENERAL 6,573,232

22020305 PRINTING OF NON SECURITY DOCUMENTS 351,213

22020307 DRUGS & MEDICAL SUPPLIES 22,742

22020303 NEWSPAPERS 61,404

22020304 MAGAZINES & PERIODICALS 406,331

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,321,636

22020302 BOOKS 2,274,224

22020206 SEWERAGE CHARGES 68,227

220203 MATERIALS & SUPPLIES - GENERAL 6,623,091

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 2,618,086

22020701 FINANCIAL CONSULTING 343,863

22020601 SECURITY SERVICES 1,836,663

22020606 CLEANING & FUMIGATION SERVICES 1,808,099

22020502 INTERNATIONAL TRAINING 3,348,986

220206 OTHER SERVICES - GENERAL 3,644,762

220205 TRAINING - GENERAL 6,784,044

22020501 LOCAL TRAINING 3,435,058

22020405 MAINTENANCE OF PLANTS/GENERATORS 418,162

22020406 OTHER MAINTENANCE SERVICES 53,672

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 4,815,332

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 404,812

22021007 WELFARE PACKAGES 216,033

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 272,907

22021003 PUBLICITY & ADVERTISEMENTS 97,155

22021004 MEDICAL EXPENSES 274,525

220210 MISCELLANEOUS 955,228

22021002 HONORARIUM & SITTING ALLOWANCE 94,608

220209 FINANCIAL CHARGES - GENERAL 404,432

22020901 BANK CHARGES (OTHER THAN INTEREST) 404,432

22020801 MOTOR VEHICLE FUEL COST 32,658

22020803 PLANT / GENERATOR FUEL COST 1,177,416

22020704 ENGINEERING SERVICES 2,274,224

220208 FUEL & LUBRICANTS - GENERAL 1,210,074

2305 OTHER CAPITAL PROJECTS 17,854,059

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 3,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 3,000,000

23 CAPITAL EXPENDITURE 20,854,059

2303 REHABILITATION / REPAIRS 3,000,000

Page 62: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL ALLOCATION 228,945,666

0228048001 HYDRAULIC EQUIPMENT RESEARCH INSTITUTE - KANO

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 41,411,036

TOTAL RECURRENT 208,091,607

TOTAL CAPITAL 20,854,059

23050101 RESEARCH AND DEVELOPMENT 17,854,059

TOTAL PERSONNEL 166,680,571

230501 ACQUISITION OF NON TANGIBLE ASSETS 17,854,059

21010101 SALARY 245,860,286

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 30,732,536

2101 SALARY 245,860,286

210101 SALARIES AND WAGES 245,860,286

2 EXPENDITURE 328,057,397

21 PERSONNEL COST 276,592,821

0228049001 ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE

CODE LINE ITEM AMOUNT

STNS27006176 PROVISION OF FABRICATION AND MECHANICAL EQUIPMENT FOR RESEARCH & DEVELOPMENT AT HED

NEW 6,254,059

STNS27006180ACQUISITION OF ADVANCED MANUFACTURING TECHNOLOGY (AMT) FACILITIES-CNC LATHES & MILLING, INDUSTRIAL PRESS, HYDRAULIC & PNEUMATIC TRAINER MACHINES, PLASMA LASER CUTTER, HIGH POWER COMPUTERS (HARDWARE &SOFTWARE), AMT WELDING

NEW 6,000,000

STNS26006170 REHABILITATION OF OFFICE BUILDING AND WORKSHOP AT HEDI KANO NEW 3,000,000

STNS27006172 REVERSE ENGINEERING OF HYDRAULIC EQUIPMENT, PUMPS, DRILLING RIGS, WIND MILLS AND INDUSTRIAL ACTUATORS

NEW 5,600,000

22020202 TELEPHONE CHARGES 582,383

22020203 INTERNET ACCESS CHARGES 310,777

220202 UTILITIES - GENERAL 1,801,772

22020201 ELECTRICITY CHARGES 908,612

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,355,955

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 7,875,175

2202 OVERHEAD COST 36,464,575

220201 TRAVEL& TRANSPORT - GENERAL 9,231,130

21020202 CONTRIBUTORY PENSION 18,439,521

22 OTHER RECURRENT COSTS 36,464,575

210202 SOCIAL CONTRIBUTIONS 30,732,536

21020201 NHIS 12,293,014

22020405 MAINTENANCE OF PLANTS/GENERATORS 557,312

22020406 OTHER MAINTENANCE SERVICES 996,222

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 313,498

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 292,131

220204 MAINTENANCE SERVICES - GENERAL 2,461,567

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 302,404

22020305 PRINTING OF NON SECURITY DOCUMENTS 175,960

22020306 PRINTING OF SECURITY DOCUMENTS 47,785

22020303 NEWSPAPERS 92,451

22020304 MAGAZINES & PERIODICALS 141,373

220203 MATERIALS & SUPPLIES - GENERAL 1,377,017

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 919,447

220209 FINANCIAL CHARGES - GENERAL 334,343

22020901 BANK CHARGES (OTHER THAN INTEREST) 106,296

22020801 MOTOR VEHICLE FUEL COST 1,192,540

22020803 PLANT / GENERATOR FUEL COST 3,297,720

22020701 FINANCIAL CONSULTING 398,743

220208 FUEL & LUBRICANTS - GENERAL 4,490,261

22020606 CLEANING & FUMIGATION SERVICES 731,525

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 398,743

220206 OTHER SERVICES - GENERAL 1,984,055

22020601 SECURITY SERVICES 1,252,530

220205 TRAINING - GENERAL 12,114,084

22020501 LOCAL TRAINING 12,114,084

22021006 POSTAGES & COURIER SERVICES 104,778

22021003 PUBLICITY & ADVERTISEMENTS 153,534

22021004 MEDICAL EXPENSES 30,817

22020902 INSURANCE PREMIUM 228,047

220210 MISCELLANEOUS 2,271,604

Page 63: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 10,000,000

2305 OTHER CAPITAL PROJECTS 5,000,000

2302 CONSTRUCTION / PROVISION 10,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,000,000

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 935,237

23 CAPITAL EXPENDITURE 15,000,000

22021007 WELFARE PACKAGES 1,047,238

STNS24006161 EQUIPING THE ADVANCED MANUFACTURING CENTRE NEW 5,000,000

STNS25006164 ADVANCED MANUFACTURING TECHNOLOGY CAPACITY NEW 5,000,000

CODE PROJECT NAME TYPE AMOUNT

STNS24006159 DEVELOPMENT OF INFRASTRUCTURE, PLANT AND EQUIPMENT INCLUDING ORGANIC ELECTRONICS LABORATORY FOR SOLAR CELLS FABRICATION (PURCHASE OF )

NEW 5,000,000

TOTAL CAPITAL 15,000,000

TOTAL ALLOCATION 328,057,397

0228049001 ENGINEERING MATERIALS DEVELOPMENT INSTITUTE - AKURE

TOTAL PERSONNEL 276,592,821

TOTAL OVERHEAD 36,464,575

TOTAL RECURRENT 313,057,397

230501 ACQUISITION OF NON TANGIBLE ASSETS 5,000,000

23050101 RESEARCH AND DEVELOPMENT 5,000,000

21020202 CONTRIBUTORY PENSION 38,149,879

22 OTHER RECURRENT COSTS 62,704,916

210202 SOCIAL CONTRIBUTIONS 63,583,131

21020201 NHIS 25,433,252

21010101 SALARY 508,665,047

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 63,583,131

2101 SALARY 508,665,047

210101 SALARIES AND WAGES 508,665,047

2 EXPENDITURE 786,821,872

21 PERSONNEL COST 572,248,178

0228050001 NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)

CODE LINE ITEM AMOUNT

220203 MATERIALS & SUPPLIES - GENERAL 8,486,828

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,306,203

22020203 INTERNET ACCESS CHARGES 1,153,102

22020205 WATER RATES 576,551

220202 UTILITIES - GENERAL 4,035,856

22020201 ELECTRICITY CHARGES 2,306,203

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,896,731

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 5,765,508

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 5,765,508

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 3,459,305

2202 OVERHEAD COST 62,704,916

220201 TRAVEL& TRANSPORT - GENERAL 18,887,053

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,153,102

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,153,102

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,153,102

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 1,153,102

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 2,652,134

220204 MAINTENANCE SERVICES - GENERAL 4,612,407

22020306 PRINTING OF SECURITY DOCUMENTS 553,489

22020309 UNIFORMS & OTHER CLOTHING 1,153,102

22020304 MAGAZINES & PERIODICALS 415,117

22020305 PRINTING OF NON SECURITY DOCUMENTS 415,117

22020302 BOOKS 576,551

22020303 NEWSPAPERS 415,117

22020803 PLANT / GENERATOR FUEL COST 576,551

22020708 BUDGET PREPARATION 576,551

220208 FUEL & LUBRICANTS - GENERAL 576,551

22020606 CLEANING & FUMIGATION SERVICES 2,306,203

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 576,551

22020603 OFFICE RENT 1,153,102

22020605 SECURITY VOTE (INCLUDING OPERATIONS) 2,306,203

220206 OTHER SERVICES - GENERAL 6,918,610

22020601 SECURITY SERVICES 1,153,102

Page 64: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020902 INSURANCE PREMIUM 2,306,203

220210 MISCELLANEOUS 16,304,858

220209 FINANCIAL CHARGES - GENERAL 2,306,203

22021031 CURRICULUM DEVELOPMENT 645,737

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 968,605

22021029 PROJECT MONITORING ACTIVITIES & FOLLOW UP 1,383,722

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 1,153,102

22021010 DIRECT TEACHING & LABORATORY COST 691,861

22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 1,383,722

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 576,551

22021009 SPORTING ACTIVITIES 276,744

22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 3,459,305

22021007 WELFARE PACKAGES 2,306,203

22021002 HONORARIUM & SITTING ALLOWANCE 1,153,102

22021003 PUBLICITY & ADVERTISEMENTS 2,306,203

2303 REHABILITATION / REPAIRS 41,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 41,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 50,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 50,000,000

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 21,868,778

2302 CONSTRUCTION / PROVISION 50,000,000

23010113 PURCHASE OF COMPUTERS 500,000

23010114 PURCHASE OF COMPUTER PRINTERS 200,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 28,368,778

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 5,800,000

23 CAPITAL EXPENDITURE 151,868,778

2301 FIXED ASSETS PURCHASED 28,368,778

TOTAL CAPITAL 151,868,778

TOTAL ALLOCATION 786,821,872

0228050001 NIGERIA INSTITUTE OF LEATHER AND SCIENCE TECHNOLOGY (NILEST)

TOTAL PERSONNEL 572,248,178

TOTAL OVERHEAD 62,704,916

TOTAL RECURRENT 634,953,094

230501 ACQUISITION OF NON TANGIBLE ASSETS 18,800,000

23050101 RESEARCH AND DEVELOPMENT 18,800,000

23040105 WATER POLLUTION PREVENTION & CONTROL 13,700,000

2305 OTHER CAPITAL PROJECTS 18,800,000

2304 PRESERVATION OF THE ENVIRONMENT 13,700,000

230401 PRESERVATION OF THE ENVIRONMENT - GENERAL 13,700,000

23030113 REHABILITATION / REPAIRS - ROADS 20,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 21,000,000

STNL03006901 PROCUREMENT OF PRINTERS NEW 200,000

STNL04006904 PROCUREMENT OF SHOE INJECTION MOULDING MACHINE ONGOING 21,868,778

STNL01006885 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR ABUJA LIAISON OFFICE ONGOING 700,000

STNL02006894 PROCUREMENT OF LAPTOPS, DESKTOPS AND ACEESORIES ONGOING 500,000

STNL01006877 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR MAIDUGURI CENTRE ONGOING 800,000

STNL01006882 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR KANO CENTRE ONGOING 700,000

STNL01006870 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR JOS CENTRE ONGOING 1,000,000

STNL01006872 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT FOR SOKOTO CENTRE ONGOING 800,000

CODE PROJECT NAME TYPE AMOUNT

STNL01006861 PROCUREMENT OF OFFICE TABLES, CHAIRS AND EQUIPMENT NEW 1,800,000

STNL08006937 REHABILITATION AND EQUIPPING OF EFFLUENT AND POLLUTION MONITORING WORKSHOP AT KANO CENTRE(PHASE IV)

ONGOING 5,700,000

STNL08006958 DEVELOPING AND EQUIPPING OF INTEGRATED TANNERY WASTE WATER TREATMENT PLANT (PHASE III)

ONGOING 8,000,000

STNL07006930 REHABILITATION OF EXISTTING SRUCTURES ONGOING 3,000,000

STNL07006933 REHABILITATION OF CHEMISTRY AND OTHER LABORATORIES ONGOING 3,000,000

STNL07006923 REHABILITATION AND EQUIPPING OF RAW MATERIAL AND SKIN PRESERVATION WORKSHOP AT JOS CENTRE

NEW 5,000,000

STNL07006927 REHABILITATION OF TANNERY WORKSHOP, EQUIPMENT/ ACQUISITION OF NEW EQUIPMENT AT SOKOTO CENTRE

ONGOING 5,000,000

STNL06006915 REHABILITATION OF ACCESS ROAD AND MODIFICATION OF GATES/LANDSCAPING PHASE 2 ONGOING 20,000,000

STNL07006919 REHABILITATION OF TANNERY WORKSHOP, EQUIPMENT/ ACQUISITION OF NEW EQUIPMENT AT MAIDUGURI CENTRE

ONGOING 5,000,000

STNL05006907 DEVELOPMENT OF LEATHER AND LEATHER PRODUCT ENTREPRENEUR CENTRE (PHASE III) ONGOING 40,000,000

STNL05006911 DEVELOPMENT AND EQUIPPING OF ZAZZAU ENTREPRENEUR LEATHER CLUSTER THROUGH PPP DAKACE ZARIA

NEW 10,000,000

STNL09006946 LEATHER CLUSTER DEVELOPMENT PROGRAMME BY COLLABORATIONS WITH STATE GOVERNMENT

ONGOING 5,000,000

STNL09006948HUMAN CAPACITY DEVELOPMENT AND PROCUREMENT OF TANNERY EQUIPMENT IN COLLABORATION WITH INSTITUTE OF CREATIVE LEATHER TECHNOLOGIES, THE UNIVERSITY OF NORTHAMPTON

ONGOING 10,000,000

Page 65: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 17,556,507

210202 SOCIAL CONTRIBUTIONS 17,556,507

210101 SALARIES AND WAGES 140,452,058

21010101 SALARY 140,452,058

21 PERSONNEL COST 158,008,566

2101 SALARY 140,452,058

CODE LINE ITEM AMOUNT

2 EXPENDITURE 422,100,265

STNL09006953PROCUREMENT OF TANNING, FINISHING, QUALITY CONTROL TESTING EQUIPMENT IN COLLABORATION WITH SHOE AND ALLIED TRADE RESEARCH (SATRA), UNITED KINGDOM

ONGOING 3,800,000

0228051001 NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY - IBADAN

22020207 LEASED COMMUNICATION LINES(S) 2,310,999

220203 MATERIALS & SUPPLIES - GENERAL 1,232,533

22020201 ELECTRICITY CHARGES 6,162,663

22020202 TELEPHONE CHARGES 5,546,397

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 14,668,680

220202 UTILITIES - GENERAL 14,020,059

220201 TRAVEL& TRANSPORT - GENERAL 42,523,918

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 27,855,239

22 OTHER RECURRENT COSTS 64,091,699

2202 OVERHEAD COST 64,091,699

21020201 NHIS 7,022,603

21020202 CONTRIBUTORY PENSION 10,533,904

220210 MISCELLANEOUS 2,494,338

22021002 HONORARIUM & SITTING ALLOWANCE 876,639

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,386,599

22020706 SURVEYING SERVICES 1,386,599

22020604 RESIDENTIAL RENT 184,880

22020606 CLEANING & FUMIGATION SERVICES 770,333

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 616,266

220206 OTHER SERVICES - GENERAL 955,213

220204 MAINTENANCE SERVICES - GENERAL 1,479,039

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 862,773

22020302 BOOKS 770,333

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 462,200

2305 OTHER CAPITAL PROJECTS 45,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 45,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 100,000,000

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 15,000,000

2302 CONSTRUCTION / PROVISION 115,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 115,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 40,000,000

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 40,000,000

23 CAPITAL EXPENDITURE 200,000,000

2301 FIXED ASSETS PURCHASED 40,000,000

22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 385,166

22021007 WELFARE PACKAGES 1,232,533

STNIL02007071 COMPLETION OF THE CONSTRUCTION OF PHASE 1 OF THE ADMINISTRATIVE BUILDING TO SERVE AS SECRETARIAT OFFICE IN ABUJA

NEW 100,000,000

STNIL03007074 PROVISION OF ELECTRICITY NEW 15,000,000

CODE PROJECT NAME TYPE AMOUNT

STNIL01007067 ACQUIRED LABORATORY AND ICT EQUIPMENT TO IMPROVE R&D ACTIVITIES AND HUMAN CAPACITY DEVELOPMENT IN LABORATORY

NEW 40,000,000

TOTAL CAPITAL 200,000,000

TOTAL ALLOCATION 422,100,265

0228051001 NIGERIA INSTITUTE FOR SCIENCE LABORATORY TECHNOLOGY - IBADAN

TOTAL PERSONNEL 158,008,566

TOTAL OVERHEAD 64,091,699

TOTAL RECURRENT 222,100,265

23050101 RESEARCH AND DEVELOPMENT 20,000,000

23050103 MONITORING AND EVALUATION 25,000,000

0228052001 POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE - OKENE

CODE LINE ITEM AMOUNT

STNIL04007077 TRAINING AND RETRAINING OF SCIENTISTS, TECHNOLOGISTS AND SCIENCE TEACHERS ON LABORATORY TECHNIQUES AND MANAGEMENT

NEW 20,000,000

STNIL05007082 MONITORING AND EVALUATION: INSPECTION AND ACCREDITATION OF SCIENCE LABORATORIES IN EDUCATIONAL RESEARCH AND ALLIED INSTITUTIONS

NEW 25,000,000

Page 66: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

210202 SOCIAL CONTRIBUTIONS 21,589,036

21020201 NHIS 8,635,614

21010101 SALARY 172,712,284

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 21,589,036

2101 SALARY 172,712,284

210101 SALARIES AND WAGES 172,712,284

2 EXPENDITURE 230,290,376

21 PERSONNEL COST 194,301,320

2305 OTHER CAPITAL PROJECTS 9,900,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 9,900,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 12,400,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 12,400,000

23 CAPITAL EXPENDITURE 22,300,000

2302 CONSTRUCTION / PROVISION 12,400,000

22020601 SECURITY SERVICES 9,662,227

22020606 CLEANING & FUMIGATION SERVICES 4,026,829

2202 OVERHEAD COST 13,689,056

220206 OTHER SERVICES - GENERAL 13,689,056

21020202 CONTRIBUTORY PENSION 12,953,421

22 OTHER RECURRENT COSTS 13,689,056

STNS31006229 ELECTRIC POWER GENERATOR DEVELOPMENT FACTORY NEW 2,300,000

STNS31006241 ELECTRIC MOTOR DESIGN AND CONSTRUCTION PLANT NEW 4,000,000

STNS30006224 COMPLETION OF OFFICE BUILDING NEW 12,400,000

STNS31006227 PROVISSION OF EQUIPMENT FOR HIGH VOLTAGE ENGINEERING /TEST LABORATORY NEW 3,600,000

TOTAL ALLOCATION 230,290,376

0228052001 POWER EQUIPMENT AND ELECTRICAL MACHINERY DEVELOPMENT CENTRE - OKENE

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 13,689,056

TOTAL RECURRENT 207,990,376

TOTAL CAPITAL 22,300,000

23050101 RESEARCH AND DEVELOPMENT 9,900,000

TOTAL PERSONNEL 194,301,320

210202 SOCIAL CONTRIBUTIONS 85,994,590

21020201 NHIS 34,397,836

210201 ALLOWANCES 114,544,758

21020101 NON REGULAR ALLOWANCES 114,544,758

21010101 SALARY 687,956,721

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 200,539,348

2101 SALARY 687,956,721

210101 SALARIES AND WAGES 687,956,721

2 EXPENDITURE 991,695,345

21 PERSONNEL COST 888,496,069

0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS

CODE LINE ITEM AMOUNT

22020202 TELEPHONE CHARGES 67,222

22020203 INTERNET ACCESS CHARGES 521,838

220202 UTILITIES - GENERAL 3,395,174

22020201 ELECTRICITY CHARGES 359,074

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 3,192,069

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 6,906,503

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 13,873,909

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 4,860,905

2202 OVERHEAD COST 57,772,993

220201 TRAVEL& TRANSPORT - GENERAL 28,833,386

21020202 CONTRIBUTORY PENSION 51,596,754

22 OTHER RECURRENT COSTS 57,772,993

22020304 MAGAZINES & PERIODICALS 17,395

22020305 PRINTING OF NON SECURITY DOCUMENTS 220,216

22020302 BOOKS 1,546,235

22020303 NEWSPAPERS 220,216

220203 MATERIALS & SUPPLIES - GENERAL 5,559,959

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 3,213,889

22020204 SATELLITE BROADCASTING ACCESS CHARGES 2,417,276

22020205 WATER RATES 29,764

Page 67: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020308 FIELD & CAMPING MATERIALS SUPPLIES 34,789

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 260,919

22020306 PRINTING OF SECURITY DOCUMENTS 34,789

22020307 DRUGS & MEDICAL SUPPLIES 11,511

220206 OTHER SERVICES - GENERAL 6,261,896

22020601 SECURITY SERVICES 4,143,902

22020501 LOCAL TRAINING 2,071,951

22020502 INTERNATIONAL TRAINING 1,867,158

22020406 OTHER MAINTENANCE SERVICES 207,195

220205 TRAINING - GENERAL 3,939,109

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 230,217

22020405 MAINTENANCE OF PLANTS/GENERATORS 230,217

22020402 MAINTENANCE OF OFFICE FURNITURE 230,217

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 460,508

220204 MAINTENANCE SERVICES - GENERAL 2,279,221

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 920,867

22020801 MOTOR VEHICLE FUEL COST 1,381,301

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 115,108

22020706 SURVEYING SERVICES 391,369

220208 FUEL & LUBRICANTS - GENERAL 1,956,843

22020704 ENGINEERING SERVICES 138,130

22020705 ARCHITECTURAL SERVICES 172,663

22020701 FINANCIAL CONSULTING 92,087

22020702 INFORMATION TECHNOLOGY CONSULTING 156,803

22020606 CLEANING & FUMIGATION SERVICES 1,381,301

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 951,052

22020603 OFFICE RENT 345,325

22020604 RESIDENTIAL RENT 391,368

22021006 POSTAGES & COURIER SERVICES 23,022

22021007 WELFARE PACKAGES 230,217

22021003 PUBLICITY & ADVERTISEMENTS 217,433

22021005 FOREIGN SERVICE SCHOOL FEES PAYMENT 230,217

22021001 REFRESHMENT & MEALS 69,065

22021002 HONORARIUM & SITTING ALLOWANCE 434,865

22020904 OTHER CRF BANK CHARGES 434,865

220210 MISCELLANEOUS 2,665,079

22020901 BANK CHARGES (OTHER THAN INTEREST) 115,108

22020902 INSURANCE PREMIUM 1,381,301

22020803 PLANT / GENERATOR FUEL COST 460,434

220209 FINANCIAL CHARGES - GENERAL 1,931,274

23050101 RESEARCH AND DEVELOPMENT 9,053,633

TOTAL PERSONNEL 888,496,069

2305 OTHER CAPITAL PROJECTS 9,053,633

230501 ACQUISITION OF NON TANGIBLE ASSETS 9,053,633

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 33,791,243

23020118 CONSTRUCTION / PROVISION OF INFRASTRUCTURE 33,791,243

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 2,581,407

2302 CONSTRUCTION / PROVISION 33,791,243

2301 FIXED ASSETS PURCHASED 2,581,407

230101 PURCHASE OF FIXED ASSETS - GENERAL 2,581,407

22021010 DIRECT TEACHING & LABORATORY COST 1,460,260

23 CAPITAL EXPENDITURE 45,426,283

NCRS004008575 GRASSROOTS SPACE TECHNOLOGY EXTENSION SERVICES NEW 1,054,144

NCRS004008576 SPACE RESEARCH AND DEVELOPMENT NEW 1,601,195

NCRS003008573 ESTABLISHMENT OF RADARSATTM24 GROUND RECEIVING STATION CAPABLE FOR RADAR IMAGE:

NEW 6,169,689

NCRS003008574 RESEARCH LIBRARY EQUIPMENT NEW 5,235,419

NCRS002008571 PURCHASE OF LABORATORY EQUIPMENT NEW 2,581,407

NCRS003008572 INFRASTRUCTURAL DEVELOPMENT AND MAINTENANCE WITHIN THE CENTRE NEW 22,386,135

TOTAL ALLOCATION 991,695,345

0228053001 NATIONAL CENTRE FOR REMOTE SENSING - JOS

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 57,772,993

TOTAL RECURRENT 946,269,062

TOTAL CAPITAL 45,426,283

Page 68: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 30,289,043

210202 SOCIAL CONTRIBUTIONS 30,289,043

210101 SALARIES AND WAGES 242,312,344

21010101 SALARY 242,312,344

21 PERSONNEL COST 272,601,387

2101 SALARY 242,312,344

CODE LINE ITEM AMOUNT

2 EXPENDITURE 353,179,633

NCRS004008579 CENSUS OF NATURAL RESOURCES IN NIGERIA NEW 3,528,818

0228054001 SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - MINNA

NCRS004008577 GEO-SPATIAL ANALYSIS OF FOREST RESERVES IN NIGERIA USING REMOTE SENSING AND GIS TECHNOLOGY

NEW 2,433,668

NCRS004008578 INSURANCE OF FEDERAL GOVERNMENT PROPERTY AT NCRS PERMANENT SITE, JOS NEW 435,809

22020201 ELECTRICITY CHARGES 1,596,673

22020202 TELEPHONE CHARGES 212,897

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,597,527

220202 UTILITIES - GENERAL 2,402,466

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 9,041,118

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 899,656

220201 TRAVEL& TRANSPORT - GENERAL 15,720,286

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,181,985

22 OTHER RECURRENT COSTS 67,115,917

2202 OVERHEAD COST 67,115,917

21020201 NHIS 12,115,617

21020202 CONTRIBUTORY PENSION 18,173,426

220204 MAINTENANCE SERVICES - GENERAL 4,162,299

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,647,035

22020307 DRUGS & MEDICAL SUPPLIES 1,063,661

22020309 UNIFORMS & OTHER CLOTHING 512,101

22020304 MAGAZINES & PERIODICALS 191,459

22020305 PRINTING OF NON SECURITY DOCUMENTS 236,602

22020302 BOOKS 57,945

22020303 NEWSPAPERS 132,126

220203 MATERIALS & SUPPLIES - GENERAL 3,863,841

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,669,948

22020203 INTERNET ACCESS CHARGES 438,109

22020205 WATER RATES 154,787

22020606 CLEANING & FUMIGATION SERVICES 6,381,965

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,808,105

220206 OTHER SERVICES - GENERAL 17,550,405

22020601 SECURITY SERVICES 11,168,440

22020501 LOCAL TRAINING 9,572,948

22020502 INTERNATIONAL TRAINING 3,817,698

22020406 OTHER MAINTENANCE SERVICES 684,053

220205 TRAINING - GENERAL 13,390,646

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 244,642

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,361,747

22020402 MAINTENANCE OF OFFICE FURNITURE 106,506

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 118,315

22021002 HONORARIUM & SITTING ALLOWANCE 531,830

22021003 PUBLICITY & ADVERTISEMENTS 159,549

220210 MISCELLANEOUS 1,777,916

22021001 REFRESHMENT & MEALS 363,154

22020803 PLANT / GENERATOR FUEL COST 3,248,083

22020806 COOKING GAS/FUEL COST 1,063,661

220208 FUEL & LUBRICANTS - GENERAL 6,439,953

22020801 MOTOR VEHICLE FUEL COST 2,128,209

22020703 LEGAL SERVICES 372,281

22020704 ENGINEERING SERVICES 212,732

22020701 FINANCIAL CONSULTING 1,116,844

22020702 INFORMATION TECHNOLOGY CONSULTING 106,248

23 CAPITAL EXPENDITURE 13,462,329

2301 FIXED ASSETS PURCHASED 13,462,329

22021007 WELFARE PACKAGES 213,682

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 509,700

Page 69: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

CODE PROJECT NAME TYPE AMOUNT

STNS32006257 PURCHASE OF INDUSTRIAL PLASTIC MOULDS FOR EDUCATION/RESEARCH ONGOING 13,462,329

TOTAL CAPITAL 13,462,329

TOTAL ALLOCATION 353,179,633

0228054001 SCIENCE EQUIPMENT DEVELOPMENT INTITUTE - MINNA

TOTAL PERSONNEL 272,601,387

TOTAL OVERHEAD 67,115,917

TOTAL RECURRENT 339,717,304

230101 PURCHASE OF FIXED ASSETS - GENERAL 13,462,329

23010129 PURCHASE OF INDUSTRIAL EQUIPMENT 13,462,329

21020202 CONTRIBUTORY PENSION 2,684,006

22 OTHER RECURRENT COSTS 14,929,830

210202 SOCIAL CONTRIBUTIONS 4,473,343

21020201 NHIS 1,789,337

21010101 SALARY 35,786,746

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,473,343

2101 SALARY 35,786,746

210101 SALARIES AND WAGES 35,786,746

2 EXPENDITURE 55,189,920

21 PERSONNEL COST 40,260,090

0228060001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - ILORIN

CODE LINE ITEM AMOUNT

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 327,780

22020302 BOOKS 145,680

22020205 WATER RATES 109,260

220203 MATERIALS & SUPPLIES - GENERAL 673,769

22020202 TELEPHONE CHARGES 91,050

22020203 INTERNET ACCESS CHARGES 437,039

220202 UTILITIES - GENERAL 728,399

22020201 ELECTRICITY CHARGES 91,050

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 728,399

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,230,757

2202 OVERHEAD COST 14,929,830

220201 TRAVEL& TRANSPORT - GENERAL 1,959,156

22020501 LOCAL TRAINING 364,200

22020502 INTERNATIONAL TRAINING 615,378

22020406 OTHER MAINTENANCE SERVICES 364,200

220205 TRAINING - GENERAL 979,578

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,092,599

22020405 MAINTENANCE OF PLANTS/GENERATORS 455,249

22020402 MAINTENANCE OF OFFICE FURNITURE 136,575

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 910,499

220204 MAINTENANCE SERVICES - GENERAL 7,693,715

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,734,594

22020303 NEWSPAPERS 91,050

22020304 MAGAZINES & PERIODICALS 109,260

220210 MISCELLANEOUS 874,079

22021003 PUBLICITY & ADVERTISEMENTS 637,349

220209 FINANCIAL CHARGES - GENERAL 81,945

22020901 BANK CHARGES (OTHER THAN INTEREST) 81,945

22020801 MOTOR VEHICLE FUEL COST 455,249

22020803 PLANT / GENERATOR FUEL COST 546,299

22020702 INFORMATION TECHNOLOGY CONSULTING 227,453

220208 FUEL & LUBRICANTS - GENERAL 1,001,549

22020606 CLEANING & FUMIGATION SERVICES 364,200

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 227,453

220206 OTHER SERVICES - GENERAL 710,189

22020601 SECURITY SERVICES 345,990

TOTAL CAPITAL 0

TOTAL PERSONNEL 40,260,090

TOTAL OVERHEAD 14,929,830

TOTAL RECURRENT 55,189,920

22021006 POSTAGES & COURIER SERVICES 54,630

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 182,100

Page 70: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

210101 SALARIES AND WAGES 35,564,905

21010101 SALARY 35,564,905

21 PERSONNEL COST 40,010,518

2101 SALARY 35,564,905

CODE LINE ITEM AMOUNT

2 EXPENDITURE 55,538,196

TOTAL ALLOCATION 55,189,920

0228061001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - TARABA

220202 UTILITIES - GENERAL 643,304

22020201 ELECTRICITY CHARGES 292,411

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,462,054

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 395,263

220201 TRAVEL& TRANSPORT - GENERAL 3,290,288

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,432,971

22 OTHER RECURRENT COSTS 15,527,678

2202 OVERHEAD COST 15,527,678

21020201 NHIS 1,778,245

21020202 CONTRIBUTORY PENSION 2,667,368

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,445,613

210202 SOCIAL CONTRIBUTIONS 4,445,613

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 292,411

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,052,679

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 438,616

22020402 MAINTENANCE OF OFFICE FURNITURE 877,232

22020306 PRINTING OF SECURITY DOCUMENTS 292,411

220204 MAINTENANCE SERVICES - GENERAL 2,660,938

22020303 NEWSPAPERS 87,723

22020305 PRINTING OF NON SECURITY DOCUMENTS 584,821

220203 MATERIALS & SUPPLIES - GENERAL 1,842,187

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 877,232

22020203 INTERNET ACCESS CHARGES 58,482

22020205 WATER RATES 292,411

22021002 HONORARIUM & SITTING ALLOWANCE 292,411

22021006 POSTAGES & COURIER SERVICES 73,103

220210 MISCELLANEOUS 657,924

22021001 REFRESHMENT & MEALS 146,205

220209 FINANCIAL CHARGES - GENERAL 350,893

22020901 BANK CHARGES (OTHER THAN INTEREST) 350,893

22020801 MOTOR VEHICLE FUEL COST 701,786

22020803 PLANT / GENERATOR FUEL COST 2,456,250

22020606 CLEANING & FUMIGATION SERVICES 292,411

220208 FUEL & LUBRICANTS - GENERAL 3,158,036

220206 OTHER SERVICES - GENERAL 2,924,108

22020601 SECURITY SERVICES 2,631,697

21010101 SALARY 36,710,898

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,588,862

2101 SALARY 36,710,898

210101 SALARIES AND WAGES 36,710,898

2 EXPENDITURE 56,660,385

21 PERSONNEL COST 41,299,760

TOTAL ALLOCATION 55,538,196

0228062001 TECHNOLOGY BUSINESS INCUBATOR CENTRE - KADUNA

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 15,527,678

TOTAL RECURRENT 55,538,196

TOTAL CAPITAL 0

22021007 WELFARE PACKAGES 146,205

TOTAL PERSONNEL 40,010,518

2202 OVERHEAD COST 15,124,866

220201 TRAVEL& TRANSPORT - GENERAL 3,542,887

21020202 CONTRIBUTORY PENSION 2,753,317

22 OTHER RECURRENT COSTS 15,360,625

210202 SOCIAL CONTRIBUTIONS 4,588,862

21020201 NHIS 1,835,545

Page 71: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220202 UTILITIES - GENERAL 1,414,551

22020201 ELECTRICITY CHARGES 314,345

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 478,026

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,335,965

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 864,448

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 864,448

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 157,172

22020311 FOOD STUFF / CATERING MATERIALS SUPPLIES 157,172

22020304 MAGAZINES & PERIODICALS 157,172

22020305 PRINTING OF NON SECURITY DOCUMENTS 157,172

22020302 BOOKS 157,172

22020303 NEWSPAPERS 157,172

220203 MATERIALS & SUPPLIES - GENERAL 1,257,379

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 314,345

22020205 WATER RATES 392,931

22020206 SEWERAGE CHARGES 392,931

22020202 TELEPHONE CHARGES 157,172

22020203 INTERNET ACCESS CHARGES 157,172

220206 OTHER SERVICES - GENERAL 1,493,137

22020601 SECURITY SERVICES 392,931

22020501 LOCAL TRAINING 392,931

22020502 INTERNATIONAL TRAINING 265,570

22020406 OTHER MAINTENANCE SERVICES 235,759

220205 TRAINING - GENERAL 658,501

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 392,931

22020405 MAINTENANCE OF PLANTS/GENERATORS 235,759

22020402 MAINTENANCE OF OFFICE FURNITURE 392,931

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 392,931

220204 MAINTENANCE SERVICES - GENERAL 2,043,241

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 392,931

22020803 PLANT / GENERATOR FUEL COST 235,759

220209 FINANCIAL CHARGES - GENERAL 471,517

22020801 MOTOR VEHICLE FUEL COST 314,345

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 314,345

22020708 BUDGET PREPARATION 471,517

220208 FUEL & LUBRICANTS - GENERAL 864,448

22020702 INFORMATION TECHNOLOGY CONSULTING 392,931

22020703 LEGAL SERVICES 314,345

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 1,571,724

22020701 FINANCIAL CONSULTING 392,931

22020603 OFFICE RENT 785,862

22020606 CLEANING & FUMIGATION SERVICES 314,345

2203 LOANS AND ADVANCES 235,759

220301 STAFF LOANS & ADVANCES 235,759

22021007 WELFARE PACKAGES 235,759

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 550,103

22021003 PUBLICITY & ADVERTISEMENTS 235,759

22021006 POSTAGES & COURIER SERVICES 235,759

22021001 REFRESHMENT & MEALS 235,759

22021002 HONORARIUM & SITTING ALLOWANCE 314,345

22020904 OTHER CRF BANK CHARGES 157,172

220210 MISCELLANEOUS 1,807,482

22020901 BANK CHARGES (OTHER THAN INTEREST) 157,172

22020902 INSURANCE PREMIUM 157,172

2 EXPENDITURE 386,048,635

21 PERSONNEL COST 359,460,696

TOTAL ALLOCATION 56,660,385

0228063001 PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , ILESHA

CODE LINE ITEM AMOUNT

TOTAL OVERHEAD 15,360,625

TOTAL RECURRENT 56,660,385

TOTAL CAPITAL 0

22030101 MOTOR VEHICLE ADVANCES 235,759

TOTAL PERSONNEL 41,299,760

Page 72: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

21010101 SALARY 319,520,619

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 39,940,077

2101 SALARY 319,520,619

210101 SALARIES AND WAGES 319,520,619

22020203 INTERNET ACCESS CHARGES 536,099

220203 MATERIALS & SUPPLIES - GENERAL 594,761

220202 UTILITIES - GENERAL 1,599,786

22020202 TELEPHONE CHARGES 1,063,688

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,063,688

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,170,056

2202 OVERHEAD COST 15,387,939

220201 TRAVEL& TRANSPORT - GENERAL 2,233,744

21020202 CONTRIBUTORY PENSION 23,964,046

22 OTHER RECURRENT COSTS 15,387,939

210202 SOCIAL CONTRIBUTIONS 39,940,077

21020201 NHIS 15,976,031

22020405 MAINTENANCE OF PLANTS/GENERATORS 85,095

220206 OTHER SERVICES - GENERAL 6,275,757

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 53,184

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 85,095

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 319,106

22020402 MAINTENANCE OF OFFICE FURNITURE 21,274

22020307 DRUGS & MEDICAL SUPPLIES 21,274

220204 MAINTENANCE SERVICES - GENERAL 563,754

22020305 PRINTING OF NON SECURITY DOCUMENTS 21,274

22020306 PRINTING OF SECURITY DOCUMENTS 85,095

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 425,475

22020303 NEWSPAPERS 41,643

22021001 REFRESHMENT & MEALS 425,475

22021002 HONORARIUM & SITTING ALLOWANCE 212,738

22020901 BANK CHARGES (OTHER THAN INTEREST) 12,764

220210 MISCELLANEOUS 1,223,241

22020803 PLANT / GENERATOR FUEL COST 2,086,365

220209 FINANCIAL CHARGES - GENERAL 12,764

220208 FUEL & LUBRICANTS - GENERAL 2,458,656

22020801 MOTOR VEHICLE FUEL COST 372,291

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 425,475

22020701 FINANCIAL CONSULTING 425,475

22020601 SECURITY SERVICES 3,722,907

22020606 CLEANING & FUMIGATION SERVICES 2,552,850

TOTAL PERSONNEL 359,460,696

TOTAL OVERHEAD 15,387,939

TOTAL RECURRENT 374,848,635

230501 ACQUISITION OF NON TANGIBLE ASSETS 6,200,000

23050101 RESEARCH AND DEVELOPMENT 6,200,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 5,000,000

2305 OTHER CAPITAL PROJECTS 6,200,000

2301 FIXED ASSETS PURCHASED 5,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 5,000,000

22021030 PROMOTION, RECRUITMENT & APPOINTMENT 212,738

23 CAPITAL EXPENDITURE 11,200,000

22021006 POSTAGES & COURIER SERVICES 53,184

22021007 WELFARE PACKAGES 319,106

21 PERSONNEL COST 116,338,214

2101 SALARY 103,411,746

CODE LINE ITEM AMOUNT

2 EXPENDITURE 146,726,153

STNS29006191 RESEARCH AND DEVELOPMENT IN DUCTILE/AUSTEMPERED DUCTILE IRON FOR SPARE PARTS PRODUCTION AND TRAIN THE TRAINERS PROGRAM SURFACE MODIFICATION

ONGOING 6,200,000

0228064001 ADVANCE MANUFACTURING TECHNOLOGY PROGRAMME, TARABA

CODE PROJECT NAME TYPE AMOUNT

STNS28006189 INSTALLATION AND TRAINING OF ALREADY PROCURED AMT MACHINES. ONGOING 5,000,000

TOTAL CAPITAL 11,200,000

TOTAL ALLOCATION 386,048,635

0228063001 PROTOTYPE ENGINEERING DEVELOPMENT INSTITUTE , ILESHA

Page 73: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

210101 SALARIES AND WAGES 103,411,746

21010101 SALARY 103,411,746

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 1,230,064

220202 UTILITIES - GENERAL 821,484

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,543,726

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 728,451

220201 TRAVEL& TRANSPORT - GENERAL 4,757,222

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,254,980

22 OTHER RECURRENT COSTS 15,038,591

2202 OVERHEAD COST 15,038,591

21020201 NHIS 5,170,587

21020202 CONTRIBUTORY PENSION 7,755,881

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 12,926,468

210202 SOCIAL CONTRIBUTIONS 12,926,468

22020306 PRINTING OF SECURITY DOCUMENTS 66,319

22020307 DRUGS & MEDICAL SUPPLIES 13,414

22020304 MAGAZINES & PERIODICALS 12,513

22020305 PRINTING OF NON SECURITY DOCUMENTS 12,513

22020302 BOOKS 50,052

22020303 NEWSPAPERS 51,053

220203 MATERIALS & SUPPLIES - GENERAL 937,866

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 713,231

22020203 INTERNET ACCESS CHARGES 352,868

22020207 LEASED COMMUNICATION LINES(S) 102,182

22020201 ELECTRICITY CHARGES 148,707

22020202 TELEPHONE CHARGES 217,727

220206 OTHER SERVICES - GENERAL 1,739,102

22020601 SECURITY SERVICES 1,405,004

220205 TRAINING - GENERAL 877,480

22020501 LOCAL TRAINING 877,480

22020405 MAINTENANCE OF PLANTS/GENERATORS 147,211

22020406 OTHER MAINTENANCE SERVICES 1,118,220

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 187,696

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 220,817

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 218,979

22020402 MAINTENANCE OF OFFICE FURNITURE 18,770

22020309 UNIFORMS & OTHER CLOTHING 18,770

220204 MAINTENANCE SERVICES - GENERAL 1,911,692

22021006 POSTAGES & COURIER SERVICES 36,803

22021007 WELFARE PACKAGES 56,309

22021001 REFRESHMENT & MEALS 425,759

22021002 HONORARIUM & SITTING ALLOWANCE 62,565

22020901 BANK CHARGES (OTHER THAN INTEREST) 107,332

220210 MISCELLANEOUS 2,768,833

22020803 PLANT / GENERATOR FUEL COST 639,236

220209 FINANCIAL CHARGES - GENERAL 107,332

220208 FUEL & LUBRICANTS - GENERAL 1,117,580

22020801 MOTOR VEHICLE FUEL COST 478,344

22020603 OFFICE RENT 93,848

22020606 CLEANING & FUMIGATION SERVICES 240,251

TOTAL ALLOCATION 146,726,153

0228064001 ADVANCE MANUFACTURING TECHNOLOGY PROGRAMME, TARABA

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 15,038,591

TOTAL RECURRENT 131,376,806

TOTAL CAPITAL 15,349,347

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 15,349,347

TOTAL PERSONNEL 116,338,214

2303 REHABILITATION / REPAIRS 15,349,347

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 15,349,347

22021032 CORPS MEMBERS KITTING, TRANSPORT AND FEEDING ALLOWANCE 127,728

23 CAPITAL EXPENDITURE 15,349,347

22021009 SPORTING ACTIVITIES 25,026

22021010 DIRECT TEACHING & LABORATORY COST 2,034,644

Page 74: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

CODE LINE ITEM AMOUNT

2 EXPENDITURE 47,095,853

STNS20006091 PROVISION OF OFFICE FURNITURE AND FITTING NEW 2,000,000

0228066001 SOKOTO ENERGY RESEARCH

STNS20006080 ACQUISITION OF LAND NEW 5,000,000

STNS20006086 PROVISION OF INFRASTRUCTURE NEW 2,000,000

STNS20006053 ACQUISITION OF R & D EQUIPMENT NEW 1,349,347

STNS20006072 RESEARCH AND DEVELOPMENT, CAPACITY BUILDING IN AMT NEW 2,000,000

STNS20006046 TECHNOLOGY FOR LEAD AND TIN EXTRACTION NEW 1,500,000

STNS20006048 TECHNOLOGY FOR GREEN COMPOSITE MANUFACTURING NEW 1,500,000

22020203 INTERNET ACCESS CHARGES 401,030

22020205 WATER RATES 401,030

22020201 ELECTRICITY CHARGES 641,649

22020202 TELEPHONE CHARGES 240,618

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

220202 UTILITIES - GENERAL 1,844,739

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177

220201 TRAVEL& TRANSPORT - GENERAL 6,698,602

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22 OTHER RECURRENT COSTS 26,575,908

2202 OVERHEAD COST 26,575,908

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

220204 MAINTENANCE SERVICES - GENERAL 6,015,455

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020305 PRINTING OF NON SECURITY DOCUMENTS 1,844,739

22020307 DRUGS & MEDICAL SUPPLIES 80,206

22020303 NEWSPAPERS 160,412

22020304 MAGAZINES & PERIODICALS 160,412

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152

22020302 BOOKS 120,309

22020206 SEWERAGE CHARGES 160,412

220203 MATERIALS & SUPPLIES - GENERAL 5,012,879

22020606 CLEANING & FUMIGATION SERVICES 641,649

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

220206 OTHER SERVICES - GENERAL 1,283,297

22020601 SECURITY SERVICES 641,649

220205 TRAINING - GENERAL 1,229,396

22020501 LOCAL TRAINING 1,229,396

22020405 MAINTENANCE OF PLANTS/GENERATORS 802,061

22020406 OTHER MAINTENANCE SERVICES 401,030

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22021007 WELFARE PACKAGES 802,061

22021009 SPORTING ACTIVITIES 160,412

22021004 MEDICAL EXPENSES 80,206

22021006 POSTAGES & COURIER SERVICES 160,412

220210 MISCELLANEOUS 1,523,915

22021003 PUBLICITY & ADVERTISEMENTS 320,824

220209 FINANCIAL CHARGES - GENERAL 1,604,121

22020902 INSURANCE PREMIUM 1,604,121

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

22020803 PLANT / GENERATOR FUEL COST 802,061

22020703 LEGAL SERVICES 160,412

220208 FUEL & LUBRICANTS - GENERAL 1,203,091

2302 CONSTRUCTION / PROVISION 6,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 6,000,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 9,000,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 9,000,000

23 CAPITAL EXPENDITURE 20,519,945

2301 FIXED ASSETS PURCHASED 9,000,000

Page 75: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

TOTAL PERSONNEL 0

TOTAL OVERHEAD 26,575,908

TOTAL RECURRENT 26,575,908

230501 ACQUISITION OF NON TANGIBLE ASSETS 5,519,945

23050101 RESEARCH AND DEVELOPMENT 5,519,945

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 6,000,000

2305 OTHER CAPITAL PROJECTS 5,519,945

2 EXPENDITURE 48,436,910

22 OTHER RECURRENT COSTS 27,916,965

0228067001 CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, NSUKA

CODE LINE ITEM AMOUNT

STEC24004558 COMPLETION OF SOLAR THERMAL LABORATORY AND EQUIPMENTS NEW 6,000,000

STEC25004565 SURVEY OF ENERGY POTENTIALS AND UTILIZATION PATTERN OF NORTH-WEST AND NORTH-EASTERN PART OF NIGERIA

NEW 5,519,945

CODE PROJECT NAME TYPE AMOUNT

STEC23004552 PROCUREMENT AND FINISHING OF SOLAR PANEL PRODUCTION WORKSHOP. NEW 6,000,000

TOTAL CAPITAL 20,519,945

TOTAL ALLOCATION 47,095,853

0228066001 SOKOTO ENERGY RESEARCH

22020205 WATER RATES 401,030

22020206 SEWERAGE CHARGES 160,412

22020202 TELEPHONE CHARGES 240,618

22020203 INTERNET ACCESS CHARGES 401,030

220202 UTILITIES - GENERAL 1,844,739

22020201 ELECTRICITY CHARGES 641,649

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,176

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

2202 OVERHEAD COST 27,916,965

220201 TRAVEL& TRANSPORT - GENERAL 6,698,601

220204 MAINTENANCE SERVICES - GENERAL 6,179,728

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

22020307 DRUGS & MEDICAL SUPPLIES 80,206

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020304 MAGAZINES & PERIODICALS 160,412

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152

22020302 BOOKS 120,309

22020303 NEWSPAPERS 160,412

220203 MATERIALS & SUPPLIES - GENERAL 5,173,291

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

22020703 LEGAL SERVICES 160,412

22020601 SECURITY SERVICES 641,649

22020606 CLEANING & FUMIGATION SERVICES 641,649

22020501 LOCAL TRAINING 1,604,121

220206 OTHER SERVICES - GENERAL 1,283,298

22020406 OTHER MAINTENANCE SERVICES 401,030

220205 TRAINING - GENERAL 1,604,121

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020405 MAINTENANCE OF PLANTS/GENERATORS 966,334

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

22021006 POSTAGES & COURIER SERVICES 160,412

22021007 WELFARE PACKAGES 1,443,709

22021003 PUBLICITY & ADVERTISEMENTS 320,824

22021004 MEDICAL EXPENSES 80,206

22020902 INSURANCE PREMIUM 1,604,121

220210 MISCELLANEOUS 2,165,563

22020803 PLANT / GENERATOR FUEL COST 802,061

220209 FINANCIAL CHARGES - GENERAL 1,604,121

220208 FUEL & LUBRICANTS - GENERAL 1,203,091

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

Page 76: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22021009 SPORTING ACTIVITIES 160,412

23 CAPITAL EXPENDITURE 20,519,945

CODE PROJECT NAME TYPE AMOUNT

STEC21004457 PROJECTS EQUIPMENT (MOBILE) NEW 3,500,000

TOTAL CAPITAL 20,519,945

TOTAL ALLOCATION 48,436,910

0228067001 CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, NSUKA

TOTAL PERSONNEL 0

TOTAL OVERHEAD 27,916,965

TOTAL RECURRENT 27,916,965

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 17,019,945

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 17,019,945

23010105 PURCHASE OF MOTOR VEHICLES 3,500,000

2302 CONSTRUCTION / PROVISION 17,019,945

2301 FIXED ASSETS PURCHASED 3,500,000

230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000

220201 TRAVEL& TRANSPORT - GENERAL 6,698,602

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22 OTHER RECURRENT COSTS 31,235,901

2202 OVERHEAD COST 31,235,901

CODE LINE ITEM AMOUNT

2 EXPENDITURE 51,755,846

STEC22004534 COMPLETION OF SOLAR THERMAL LAB BUILDING NEW 3,500,000

0228068001 NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY OF LAGOS.

STEC22004469 COMPLETION AND PROCUREMENT OF EQUIPMENT FOR MECHANICAL AND ELECTRICAL LAB BUILDING

NEW 3,000,000

STEC22004471 PHOTOVOLTAIC LAB BUILDING AND FUNISHING NEW 2,000,000

STEC22004462 COMPLETION OF ACCESS ROAD, LANSCAPING GATE AND GATEHOUSE NEW 5,519,945

STEC22004465 COMPLETION OF ADMINISTRATIVE BUILDING AND FURNISHING NEW 3,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,406,182

22020302 BOOKS 240,618

22020206 SEWERAGE CHARGES 160,412

220203 MATERIALS & SUPPLIES - GENERAL 6,175,867

22020203 INTERNET ACCESS CHARGES 401,030

22020205 WATER RATES 401,030

22020201 ELECTRICITY CHARGES 1,203,091

22020202 TELEPHONE CHARGES 240,618

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

220202 UTILITIES - GENERAL 2,406,182

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

220204 MAINTENANCE SERVICES - GENERAL 6,330,523

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,406,182

22020307 DRUGS & MEDICAL SUPPLIES 160,412

22020303 NEWSPAPERS 160,412

22020304 MAGAZINES & PERIODICALS 160,412

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

22020803 PLANT / GENERATOR FUEL COST 1,203,091

22020703 LEGAL SERVICES 160,412

220208 FUEL & LUBRICANTS - GENERAL 1,604,121

22020606 CLEANING & FUMIGATION SERVICES 641,649

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

220206 OTHER SERVICES - GENERAL 1,844,739

22020601 SECURITY SERVICES 1,203,091

220205 TRAINING - GENERAL 1,604,121

22020501 LOCAL TRAINING 1,604,121

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,117,129

22020406 OTHER MAINTENANCE SERVICES 401,030

Page 77: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000

23010105 PURCHASE OF MOTOR VEHICLES 3,500,000

23 CAPITAL EXPENDITURE 20,519,945

2301 FIXED ASSETS PURCHASED 3,500,000

22021007 WELFARE PACKAGES 1,443,709

22021009 SPORTING ACTIVITIES 160,412

22021004 MEDICAL EXPENSES 80,206

22021006 POSTAGES & COURIER SERVICES 401,030

220210 MISCELLANEOUS 2,406,182

22021003 PUBLICITY & ADVERTISEMENTS 320,824

220209 FINANCIAL CHARGES - GENERAL 2,005,152

22020902 INSURANCE PREMIUM 2,005,152

CODE PROJECT NAME TYPE AMOUNT

STEC18004364 PROCUREMENT OF PROJECTS EQUIPMENT (MOBILE) NEW 3,500,000

TOTAL CAPITAL 20,519,945

TOTAL ALLOCATION 51,755,846

0228068001 NATIONAL CENTRE FOR ENERGY EFFICIENCY AND CONSERVATIVE,UNIVERSITY OF LAGOS.

TOTAL PERSONNEL 0

TOTAL OVERHEAD 31,235,901

TOTAL RECURRENT 31,235,901

230501 ACQUISITION OF NON TANGIBLE ASSETS 6,519,945

23050101 RESEARCH AND DEVELOPMENT 6,519,945

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,500,000

2305 OTHER CAPITAL PROJECTS 6,519,945

2302 CONSTRUCTION / PROVISION 10,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,500,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

2202 OVERHEAD COST 31,235,901

220201 TRAVEL& TRANSPORT - GENERAL 6,698,602

2 EXPENDITURE 51,755,846

22 OTHER RECURRENT COSTS 31,235,901

0228069001 NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT ,UNIVERSITY OF ILORIN

CODE LINE ITEM AMOUNT

STEC20004437 PROMOTING AND ASSESSMENT OF ENERGY EFFICIENCY THROUGH THE USE OF CFLS AND LEDS AND ENERGY PERFORMANCE TESTING IN NIGERIA

NEW 2,500,000

STEC20004444 CONDUCTION OF RESEARCH/STUDIES ON THE PATTERN OF INDUSTRIAL AND RESIDENTIAL ENERGY EFFICIENCY AND CONSERVATION

NEW 1,519,945

STEC19004365 COMPLETION OF ENERGY EFFICIENCY AND LABORATORY BUILDING NEW 10,500,000

STEC20004431 ENERGY AUDITS- EQUIPMENT FOR MEASUREMENT OF POWER AND ENERGY CONSUMPTION OF RESIDENTIAL COMMERCIAL AND INDUSTRIAL AREAS

NEW 2,500,000

22020302 BOOKS 240,618

22020303 NEWSPAPERS 160,412

220203 MATERIALS & SUPPLIES - GENERAL 6,175,867

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,406,182

22020205 WATER RATES 401,030

22020206 SEWERAGE CHARGES 160,412

22020202 TELEPHONE CHARGES 240,618

22020203 INTERNET ACCESS CHARGES 401,030

220202 UTILITIES - GENERAL 2,406,182

22020201 ELECTRICITY CHARGES 1,203,091

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,117,129

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

220204 MAINTENANCE SERVICES - GENERAL 6,330,523

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

22020307 DRUGS & MEDICAL SUPPLIES 160,412

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020304 MAGAZINES & PERIODICALS 160,412

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,406,182

22020406 OTHER MAINTENANCE SERVICES 401,030

220205 TRAINING - GENERAL 1,604,121

Page 78: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020803 PLANT / GENERATOR FUEL COST 1,203,091

220209 FINANCIAL CHARGES - GENERAL 2,005,152

220208 FUEL & LUBRICANTS - GENERAL 1,604,121

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

22020703 LEGAL SERVICES 160,412

22020601 SECURITY SERVICES 1,203,091

22020606 CLEANING & FUMIGATION SERVICES 641,649

22020501 LOCAL TRAINING 1,604,121

220206 OTHER SERVICES - GENERAL 1,844,739

23010105 PURCHASE OF MOTOR VEHICLES 3,500,000

23010124 PURCHASE OF TEACHING / LEARNING AID EQUIPMENT 3,019,945

2301 FIXED ASSETS PURCHASED 6,519,945

230101 PURCHASE OF FIXED ASSETS - GENERAL 6,519,945

22021009 SPORTING ACTIVITIES 160,412

23 CAPITAL EXPENDITURE 20,519,945

22021006 POSTAGES & COURIER SERVICES 401,030

22021007 WELFARE PACKAGES 1,443,709

22021003 PUBLICITY & ADVERTISEMENTS 320,824

22021004 MEDICAL EXPENSES 80,206

22020902 INSURANCE PREMIUM 2,005,152

220210 MISCELLANEOUS 2,406,182

TOTAL ALLOCATION 51,755,846

0228069001 NATIONAL CENTRE FOR HYDROPOWER RESEARCH AND DEVELOPMENT ,UNIVERSITY OF ILORIN

CODE PROJECT NAME TYPE AMOUNT

TOTAL OVERHEAD 31,235,901

TOTAL RECURRENT 31,235,901

TOTAL CAPITAL 20,519,945

23050101 RESEARCH AND DEVELOPMENT 2,000,000

TOTAL PERSONNEL 0

2305 OTHER CAPITAL PROJECTS 2,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 2,000,000

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,500,000

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,500,000

2302 CONSTRUCTION / PROVISION 12,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 12,000,000

220201 TRAVEL& TRANSPORT - GENERAL 6,698,602

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22 OTHER RECURRENT COSTS 28,060,317

2202 OVERHEAD COST 28,060,317

CODE LINE ITEM AMOUNT

2 EXPENDITURE 48,580,262

STEC17004356 COMPREHENSIVE SURVEY OF NATION'S SMALL AND LARGE HYDROPOWER RESOURCES NEW 2,000,000

0228071001 NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY OF BENIN

STEC15004346 COMPLETION OF ADMINISTRATIVE BUILDING AND COMPUTER CENTRE NEW 10,500,000

STEC16004350 COMPLETION OF E-LIBRARY, BOOKS, JOURNALS, SOFTWARES, ETC NEW 1,500,000

STEC13004341 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000

STEC14004344 PROCUREMENT OF LABORATORY EQUIPMENT FOR HYDROPOWER TURBINE PRODUCTION NEW 3,019,945

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152

22020302 BOOKS 120,309

22020206 SEWERAGE CHARGES 160,412

220203 MATERIALS & SUPPLIES - GENERAL 5,173,291

22020203 INTERNET ACCESS CHARGES 401,030

22020205 WATER RATES 401,030

22020201 ELECTRICITY CHARGES 641,649

22020202 TELEPHONE CHARGES 240,618

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

220202 UTILITIES - GENERAL 1,844,739

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152

22020307 DRUGS & MEDICAL SUPPLIES 80,206

22020303 NEWSPAPERS 160,412

22020304 MAGAZINES & PERIODICALS 160,412

Page 79: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

220204 MAINTENANCE SERVICES - GENERAL 6,323,078

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

22020803 PLANT / GENERATOR FUEL COST 802,061

22020703 LEGAL SERVICES 160,412

220208 FUEL & LUBRICANTS - GENERAL 1,203,091

22020606 CLEANING & FUMIGATION SERVICES 641,649

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

220206 OTHER SERVICES - GENERAL 1,283,297

22020601 SECURITY SERVICES 641,649

220205 TRAINING - GENERAL 1,604,121

22020501 LOCAL TRAINING 1,604,121

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,109,684

22020406 OTHER MAINTENANCE SERVICES 401,030

230101 PURCHASE OF FIXED ASSETS - GENERAL 8,500,000

23010105 PURCHASE OF MOTOR VEHICLES 3,500,000

23 CAPITAL EXPENDITURE 20,519,945

2301 FIXED ASSETS PURCHASED 8,500,000

22021007 WELFARE PACKAGES 1,443,709

22021009 SPORTING ACTIVITIES 160,412

22021004 MEDICAL EXPENSES 80,206

22021006 POSTAGES & COURIER SERVICES 160,412

220210 MISCELLANEOUS 2,165,564

22021003 PUBLICITY & ADVERTISEMENTS 320,824

220209 FINANCIAL CHARGES - GENERAL 1,604,121

22020902 INSURANCE PREMIUM 1,604,121

TOTAL PERSONNEL 0

TOTAL OVERHEAD 28,060,317

TOTAL RECURRENT 28,060,317

230501 ACQUISITION OF NON TANGIBLE ASSETS 2,519,945

23050101 RESEARCH AND DEVELOPMENT 2,519,945

23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 500,000

2305 OTHER CAPITAL PROJECTS 2,519,945

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 7,500,000

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 1,500,000

2302 CONSTRUCTION / PROVISION 9,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 9,500,000

23010112 PURCHASE OF OFFICE FURNITURE AND FITTINGS 3,500,000

23010125 PURCHASE OF LIBRARY BOOKS & EQUIPMENT 1,500,000

STEC05003945 CONSTRUCTION AND COMPLETION OF WASTE TO ENERGY RECYCLING PLANT (PILOT PROJECT) NEW 2,000,000

STEC06003948 PROVISION OF VSAT, INTERNET, CONNECTIVITY, NETWORKING & ACCESSORIES NEW 1,500,000

STEC05003938 CONSTRUCTION OF BIOMASS/BIODIESEL PLANT (PILOT PROJECT) NEW 3,500,000

STEC05003941 LANDSCAPING OF COMPLETED ADMINISTRATIVE COMPLEX OF NATIONAL CENTRE FOR ENERGY & ENVIRONMENT

NEW 2,000,000

STEC03003927 FURNISHING OF NEWLY COMPLETED ADMINISTRATIVE BUILDING NEW 3,500,000

STEC04003934 ESTABLISHMENT OF ENERGY AND ENVIRONMENT REFERENCE E-LIBRARY, BOOKS, JOURNALS & SPECIALISED SOFTWARES

NEW 1,500,000

CODE PROJECT NAME TYPE AMOUNT

STEC02003923 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000

TOTAL CAPITAL 20,519,945

TOTAL ALLOCATION 48,580,262

0228071001 NATIONAL CENTRE FOR ENERGY AND ENVIRONMENT ,UNIVERSITY OF BENIN

21 PERSONNEL COST 36,821,588

2101 SALARY 32,730,300

CODE LINE ITEM AMOUNT

2 EXPENDITURE 53,238,073

STECO7003952 DEVELOPMENT OF JATROPHA FARM FOR THE PRODUCTION OF BIODIESEL (PILOT PROJECT) NEW 500,000

0228072001 TECHNOLOGY BUSINESS INCUBATOR - ENUGU

STEC08003957 BIOMASS ENERGY AND ENVIRONMENTAL PROJECTS: A) BIOMASS FEASIBILITY STUDIES NEW 1,519,945

STEC08003962 AWARENESS CREATION ON ENERGY AND ENVIRONMENTAL MANAGEMENT & POLUTION NEW 1,000,000

Page 80: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,091,288

210202 SOCIAL CONTRIBUTIONS 4,091,288

210101 SALARIES AND WAGES 32,730,300

21010101 SALARY 32,730,300

22020203 INTERNET ACCESS CHARGES 468,074

22020205 WATER RATES 522,501

22020201 ELECTRICITY CHARGES 277,579

22020202 TELEPHONE CHARGES 190,495

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,529,527

220202 UTILITIES - GENERAL 1,458,650

220201 TRAVEL& TRANSPORT - GENERAL 3,187,949

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 1,658,422

22 OTHER RECURRENT COSTS 16,416,485

2202 OVERHEAD COST 16,416,485

21020201 NHIS 1,636,515

21020202 CONTRIBUTORY PENSION 2,454,773

22020405 MAINTENANCE OF PLANTS/GENERATORS 925,263

220205 TRAINING - GENERAL 1,360,681

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 779,942

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 544,272

220204 MAINTENANCE SERVICES - GENERAL 2,561,889

22020402 MAINTENANCE OF OFFICE FURNITURE 312,412

22020304 MAGAZINES & PERIODICALS 283,022

22020305 PRINTING OF NON SECURITY DOCUMENTS 337,449

22020302 BOOKS 217,709

22020303 NEWSPAPERS 108,854

220203 MATERIALS & SUPPLIES - GENERAL 1,464,092

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 517,059

22021002 HONORARIUM & SITTING ALLOWANCE 544,272

22021006 POSTAGES & COURIER SERVICES 195,938

220210 MISCELLANEOUS 838,179

22021001 REFRESHMENT & MEALS 97,969

220209 FINANCIAL CHARGES - GENERAL 48,984

22020901 BANK CHARGES (OTHER THAN INTEREST) 48,984

220208 FUEL & LUBRICANTS - GENERAL 1,861,411

22020803 PLANT / GENERATOR FUEL COST 1,861,411

22020601 SECURITY SERVICES 2,178,177

22020606 CLEANING & FUMIGATION SERVICES 1,456,472

22020501 LOCAL TRAINING 1,360,681

220206 OTHER SERVICES - GENERAL 3,634,650

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 165,814,030

210202 SOCIAL CONTRIBUTIONS 165,814,030

210101 SALARIES AND WAGES 1,337,585,963

21010101 SALARY 1,337,585,963

21 PERSONNEL COST 1,503,399,993

2101 SALARY 1,337,585,963

CODE LINE ITEM AMOUNT

2 EXPENDITURE 2,402,534,601

TOTAL CAPITAL 0

TOTAL ALLOCATION 53,238,073

0228073001 ENERGY COMMISSION OF NIGERIA

TOTAL PERSONNEL 36,821,588

TOTAL OVERHEAD 16,416,485

TOTAL RECURRENT 53,238,073

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 16,054,662

220202 UTILITIES - GENERAL 20,630,241

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 16,828,922

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 9,035,965

220201 TRAVEL& TRANSPORT - GENERAL 49,946,881

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 8,027,331

22 OTHER RECURRENT COSTS 292,199,276

2202 OVERHEAD COST 292,199,276

21020201 NHIS 66,325,612

21020202 CONTRIBUTORY PENSION 99,488,418

Page 81: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020201 ELECTRICITY CHARGES 5,619,132

22020202 TELEPHONE CHARGES 160,547

22020307 DRUGS & MEDICAL SUPPLIES 80,273

22020308 FIELD & CAMPING MATERIALS SUPPLIES 401,367

22020304 MAGAZINES & PERIODICALS 401,367

22020305 PRINTING OF NON SECURITY DOCUMENTS 9,632,797

22020302 BOOKS 401,367

22020303 NEWSPAPERS 401,367

220203 MATERIALS & SUPPLIES - GENERAL 23,359,534

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 12,040,997

22020205 WATER RATES 2,408,199

22020206 SEWERAGE CHARGES 2,006,833

22020203 INTERNET ACCESS CHARGES 5,619,132

22020204 SATELLITE BROADCASTING ACCESS CHARGES 4,816,399

220206 OTHER SERVICES - GENERAL 14,449,196

22020601 SECURITY SERVICES 7,224,598

22020501 LOCAL TRAINING 24,081,993

22020502 INTERNATIONAL TRAINING 5,425,428

22020406 OTHER MAINTENANCE SERVICES 4,013,666

220205 TRAINING - GENERAL 29,507,421

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 8,027,331

22020405 MAINTENANCE OF PLANTS/GENERATORS 5,619,132

22020402 MAINTENANCE OF OFFICE FURNITURE 4,013,666

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 12,040,997

220204 MAINTENANCE SERVICES - GENERAL 37,728,456

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 4,013,666

22021001 REFRESHMENT & MEALS 12,040,997

22021002 HONORARIUM & SITTING ALLOWANCE 4,816,399

22020902 INSURANCE PREMIUM 17,440,006

220210 MISCELLANEOUS 57,395,418

22020803 PLANT / GENERATOR FUEL COST 24,081,993

220209 FINANCIAL CHARGES - GENERAL 17,440,006

220208 FUEL & LUBRICANTS - GENERAL 30,503,858

22020801 MOTOR VEHICLE FUEL COST 6,421,865

22020701 FINANCIAL CONSULTING 6,421,865

22020703 LEGAL SERVICES 4,816,399

22020606 CLEANING & FUMIGATION SERVICES 7,224,598

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 11,238,264

230101 PURCHASE OF FIXED ASSETS - GENERAL 20,000,000

23010105 PURCHASE OF MOTOR VEHICLES 15,000,000

23 CAPITAL EXPENDITURE 606,935,333

2301 FIXED ASSETS PURCHASED 20,000,000

22021011 RECRUITMENT AND APPOINTMENT (SERVICE WIDE) 4,013,666

22021031 CURRICULUM DEVELOPMENT 401,367

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 4,013,666

22021009 SPORTING ACTIVITIES 1,204,100

22021006 POSTAGES & COURIER SERVICES 4,013,666

22021007 WELFARE PACKAGES 24,081,993

22021003 PUBLICITY & ADVERTISEMENTS 2,408,199

22021004 MEDICAL EXPENSES 401,367

23050101 RESEARCH AND DEVELOPMENT 120,000,000

23050102 COMPUTER SOFTWARE ACQUISITION 10,000,000

2305 OTHER CAPITAL PROJECTS 150,000,000

230501 ACQUISITION OF NON TANGIBLE ASSETS 150,000,000

230301 REHABILITATION / REPAIRS OF FIXED ASSETS - GENERAL 5,000,000

23030121 REHABILITATION / REPAIRS OF OFFICE BUILDINGS 5,000,000

23020113 CONSTRUCTION / PROVISION OF AGRICULTURAL FACILITIES 11,935,333

2303 REHABILITATION / REPAIRS 5,000,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 431,935,333

23020103 CONSTRUCTION / PROVISION OF ELECTRICITY 420,000,000

23010113 PURCHASE OF COMPUTERS 5,000,000

2302 CONSTRUCTION / PROVISION 431,935,333

TOTAL OVERHEAD 292,199,276

23050103 MONITORING AND EVALUATION 20,000,000

TOTAL PERSONNEL 1,503,399,993

Page 82: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

STEC28004644PILOT BIOMASS PROJECT: A) DEVELOPMENT OF ENERGY FARM FOR THE PRODUCTION OF BIO DIESEL FROM JATROPHA, B) BIOGAS PLANT FOR HEATING, C) AWARENESS CREATION

NEW 11,935,333

STEC29004646 COMPLETE RENOVATION AND FURNISHING OF ECN PODIUM BUILDING NEW 5,000,000

STEC26004632 PROCUREMENT OF PROJECT MONITORING EQUIPMENT NEW 15,000,000

STEC27004638UPGRADING AND OVERHAULING OF ECN FACILITIES AND EQUIPMENTS: A) COMPUTERIZATION OF FINANCE AND ADMINISTRATIVE DEPARTMENT (N15M), B) SECURITY FACILITIES (N5M), PABX AND ACCESSORIES(N5M), COMPUTER AND INTERNET FACILITIES

NEW 5,000,000

TOTAL ALLOCATION 2,402,534,601

0228073001 ENERGY COMMISSION OF NIGERIA

CODE PROJECT NAME TYPE AMOUNT

TOTAL RECURRENT 1,795,599,268

TOTAL CAPITAL 606,935,333

STEC30004701COUNTERPART FUNDING ON THE ESTABLISHMENT OF CLEAN COOK STOVE STANDARD TESTING AND TRAINING LABORATORY: A) TRAINING OF ARTISANS, WOMEN AND CRAFTSMEN,

)

NEW 5,000,000

STEC31004708 NATIONAL ENERGY DATA BANK DEVELOPMENT (HARDWARE AND SPECIALISED SOFTWARES, ETC )

NEW 10,000,000

STEC30004694ECN/NYSC RENEWABLE ENERGY TRAINING PROGRAMME - PROMOTION OF SELF EMPLOYMENT OPPORTUNITIES AND JOB CREATION FOR CORP MEMBERS IN SIX (6) GEO

( )

NEW 15,000,000

STEC30004698COUNTERPART FUNDING A) ESTABLISHMENT OF UNIDO REGIONAL CENTRE FOR SMALL HYDRO POWER IN ABUJA. B) IRENA AND WEC. C) UNDP – NIGERIA ENERGY LABELING NEW 10,000,000

STEC30004681 NEW HYDROPOWER SYSTEMS: A) PROMOTION OF HYDROKINETIC POWER TURBINES, B) FEASIBILITIES OF SHP POTENTIALS IN 6 GEOGRAPHICAL ZONES

NEW 5,000,000

STEC30004688 NATIONAL ENERGY SUMMIT FOR STAKEHOLDERS IN ENERGY SECTOR NEW 20,000,000

STEC30004670 SOLAR PV HYBRID AS ALTERNATIVE ELECTRICITY SOURCE PILOT PROJECTS (SOLAR/WIND, SOLAR/BIOMASS SOLAR/HYDROPLANT

NEW 10,000,000

STEC30004677 DEVELOPMENT OF ENERGY BALANCE FOR NIGERIA NEW 10,000,000

STEC30004661SUSTAINABLE ENERGY DEVELOPMENT: A) ENERGY MODELLING: MAED, MESSAGE, WASP (IAEA), 2050 PATHWAY CALCULATOR (BRITISH COUNCIL), REEL COST (DOE), ENVIROMENTAL

)

NEW 15,000,000

STEC30004665 REVIEW OF NATIONAL ENERGY MASTER-PLAN PHASE II: A) NATIONAL ENERGY POLICY REVIEW, B) NATIONAL REMP REVIEW AND C) LEGAL INSTRUMENT DEVELOPMENT

NEW 30,000,000

220201 TRAVEL& TRANSPORT - GENERAL 6,698,602

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 802,061

22 OTHER RECURRENT COSTS 28,060,317

2202 OVERHEAD COST 28,060,317

0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI

CODE

2 EXPENDITURE 48,580,262

STEC33008987 SOLAR POWER STREET LIGHT AT KIRU L.G.A KIRU/BEBEJI FEDERAL CONSTITUENCY,KANO STATE ONGOING 210,000,000

STEC33008988 SOLAR POWER STREET LIGHT AT BEBEJI L.G.A KIRU/BEBEJI FEDERAL CONSTITUENCY,KANO STATE

ONGOING 210,000,000

STEC32004723MONITORING THE IMPLEMENTATION OF GOVERNMENT POLICIES ON ENERGY. A) CONDUCT OF SURVEYS AND SEMINARS B) PRODUCTION OF ANNUAL ENERGY REPORTS AND OUTLOOK

NEW 10,000,000

STEC32004731 STUDY/SURVEY ON ENERGY CONSUMPTION PATTERN IN HOUSEHOLD, SERVICES, INDUSTRIES AND TRANSPORT SECTORS

NEW 10,000,000

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 2,005,152

22020302 BOOKS 120,309

22020206 SEWERAGE CHARGES 160,412

220203 MATERIALS & SUPPLIES - GENERAL 5,173,291

22020203 INTERNET ACCESS CHARGES 401,030

22020205 WATER RATES 401,030

22020201 ELECTRICITY CHARGES 641,649

22020202 TELEPHONE CHARGES 240,618

22020104 INTERNATIONAL TRAVEL & TRANSPORT: OTHERS 2,406,182

220202 UTILITIES - GENERAL 1,844,739

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 2,406,182

22020103 INTERNATIONAL TRAVEL & TRANSPORT: TRAINING 1,084,177

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 2,406,182

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 401,030

22020401 MAINTENANCE OF MOTOR VEHICLE / TRANSPORT EQUIPMENT 1,203,091

22020402 MAINTENANCE OF OFFICE FURNITURE 802,061

22020310 TEACHING AIDS / INSTRUCTION MATERIALS 401,030

220204 MAINTENANCE SERVICES - GENERAL 6,323,078

22020308 FIELD & CAMPING MATERIALS SUPPLIES 160,412

22020309 UNIFORMS & OTHER CLOTHING 80,206

22020305 PRINTING OF NON SECURITY DOCUMENTS 2,005,152

22020307 DRUGS & MEDICAL SUPPLIES 80,206

22020303 NEWSPAPERS 160,412

22020304 MAGAZINES & PERIODICALS 160,412

220205 TRAINING - GENERAL 1,604,121

22020501 LOCAL TRAINING 1,604,121

22020405 MAINTENANCE OF PLANTS/GENERATORS 1,109,684

22020406 OTHER MAINTENANCE SERVICES 401,030

Page 83: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

22020802 OTHER TRANSPORT EQUIPMENT FUEL COST 401,030

22020803 PLANT / GENERATOR FUEL COST 802,061

22020703 LEGAL SERVICES 160,412

220208 FUEL & LUBRICANTS - GENERAL 1,203,091

22020606 CLEANING & FUMIGATION SERVICES 641,649

220207 CONSULTING & PROFESSIONAL SERVICES - GENERAL 160,412

220206 OTHER SERVICES - GENERAL 1,283,297

22020601 SECURITY SERVICES 641,649

230101 PURCHASE OF FIXED ASSETS - GENERAL 3,500,000

23010105 PURCHASE OF MOTOR VEHICLES 3,500,000

23 CAPITAL EXPENDITURE 20,519,945

2301 FIXED ASSETS PURCHASED 3,500,000

22021007 WELFARE PACKAGES 1,443,709

22021009 SPORTING ACTIVITIES 160,412

22021004 MEDICAL EXPENSES 80,206

22021006 POSTAGES & COURIER SERVICES 160,412

220210 MISCELLANEOUS 2,165,564

22021003 PUBLICITY & ADVERTISEMENTS 320,824

220209 FINANCIAL CHARGES - GENERAL 1,604,121

22020902 INSURANCE PREMIUM 1,604,121

TOTAL ALLOCATION 48,580,262

0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH AND DEVELOPMENT, ABUBAKAR TAFAWA BALEWA UNIVERSITY BAUCHI

CODE

TOTAL OVERHEAD 28,060,317

TOTAL RECURRENT 28,060,317

TOTAL CAPITAL 20,519,945

23050101 RESEARCH AND DEVELOPMENT 6,519,945

TOTAL PERSONNEL 0

2305 OTHER CAPITAL PROJECTS 6,519,945

230501 ACQUISITION OF NON TANGIBLE ASSETS 6,519,945

23020101 CONSTRUCTION / PROVISION OF OFFICE BUILDINGS 10,000,000

23020111 CONSTRUCTION / PROVISION OF LIBRARIES 500,000

2302 CONSTRUCTION / PROVISION 10,500,000

230201 CONSTRUCTION / PROVISION OF FIXED ASSETS - GENERAL 10,500,000

2 EXPENDITURE 50,418,381

21 PERSONNEL COST 33,606,017

0228076001 TECHNOLOGY BUSINESS INCUBATION CENTRE ADO-EKITI

CODE LINE ITEM AMOUNT

STEC12003986 CORE DRILLING IN THE UPPER BENUE TROUGH/POTENTIAL FOR HYDRO CARBON NEW 3,519,945

STEC12003988 STUDIES ON DEVELOPMENT OF URANIUM ORE EXPLORATION IN NIGERIA NEW 1,500,000

STEC11003979 ESTABLISHMENT OF ENERGY REFERENCE E-LIBRARY, BOOKS, JORNALS AND SPECIALISED SOFTWARES

NEW 500,000

STEC12003983 RESEARCH AND DEVELOPMENT ON PETROLEUM POTENTIALS OF NORTH - EAST NIGERIA AND OTHER INLAND BASIN

NEW 1,500,000

STEC09003971 PROCUREMENT OF RESEARCH EQUIPMENT (MOBILE) NEW 3,500,000

STEC10003975 COMPLETION OF ESTABLISHED LABORATORY FOR PETROLEUM RESEARCH AND PROCUREMENT OF PETROLEUM RESEARCH EQUIPMENT

NEW 10,000,000

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 7,431,963

22020102 LOCAL TRAVEL & TRANSPORT: OTHERS 1,486,393

2202 OVERHEAD COST 16,812,364

220201 TRAVEL& TRANSPORT - GENERAL 8,918,356

21020201 NHIS 2,240,401

22 OTHER RECURRENT COSTS 16,812,364

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 2,240,401

210202 SOCIAL CONTRIBUTIONS 2,240,401

21010101 SALARY 29,872,015

21010102 OVER TIME PAYMENTS 1,493,601

2101 SALARY 31,365,616

210101 SALARIES AND WAGES 31,365,616

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 1,486,393

22020206 SEWERAGE CHARGES 557,397

220203 MATERIALS & SUPPLIES - GENERAL 2,043,790

22020202 TELEPHONE CHARGES 557,397

22020205 WATER RATES 557,397

220202 UTILITIES - GENERAL 2,505,835

22020201 ELECTRICITY CHARGES 833,643

Page 84: SUMMARY BY MDAs - Budget Office of the Federation ... BUSINESS INCUBATION CENTRE ADO-EKITI 33,606,017 16,812,364 50,418,381 0 50,418,381 75 0228074001 NATIONAL CENTRE FOR ENERGY RESEARCH

220206 OTHER SERVICES - GENERAL 1,486,393

22020606 CLEANING & FUMIGATION SERVICES 1,486,393

220204 MAINTENANCE SERVICES - GENERAL 1,857,991

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 1,857,991

22020303 NEWSPAPERS 557,397

2102 ALLOWANCES AND SOCIAL CONTRIBUTION 4,476,710

210202 SOCIAL CONTRIBUTIONS 4,476,710

210101 SALARIES AND WAGES 35,813,681

21010101 SALARY 35,813,681

21 PERSONNEL COST 40,290,392

2101 SALARY 35,813,681

CODE LINE ITEM AMOUNT

2 EXPENDITURE 55,102,755

TOTAL CAPITAL 0

TOTAL ALLOCATION 50,418,381

0228077001 TECHNOLOGY BUSINESS INCUBATION CENTRE ILE-IFE

TOTAL PERSONNEL 33,606,017

TOTAL OVERHEAD 16,812,364

TOTAL RECURRENT 50,418,381

220203 MATERIALS & SUPPLIES - GENERAL 1,885,783

22020301 OFFICE STATIONERIES / COMPUTER CONSUMABLES 982,178

22020202 TELEPHONE CHARGES 785,743

22020203 INTERNET ACCESS CHARGES 409,241

220202 UTILITIES - GENERAL 1,915,248

22020201 ELECTRICITY CHARGES 720,264

220201 TRAVEL& TRANSPORT - GENERAL 3,273,928

22020101 LOCAL TRAVEL & TRANSPORT: TRAINING 3,273,928

22 OTHER RECURRENT COSTS 14,812,364

2202 OVERHEAD COST 14,812,364

21020201 NHIS 1,790,684

21020202 CONTRIBUTORY PENSION 2,686,026

22020601 SECURITY SERVICES 2,828,674

22020606 CLEANING & FUMIGATION SERVICES 982,178

22020501 LOCAL TRAINING 753,003

220206 OTHER SERVICES - GENERAL 3,810,852

22020404 MAINTENANCE OF OFFICE / IT EQUIPMENTS 654,786

220205 TRAINING - GENERAL 753,003

22020402 MAINTENANCE OF OFFICE FURNITURE 491,089

22020403 MAINTENANCE OF OFFICE BUILDING / RESIDENTIAL QTRS 654,786

22020304 MAGAZINES & PERIODICALS 196,436

220204 MAINTENANCE SERVICES - GENERAL 1,800,660

22020302 BOOKS 392,871

22020303 NEWSPAPERS 314,297

SUMMARY BY FUNDS 1

FEDERAL MINISTRY OF SCIENCE AND TECHNOLOGY 2

2014 FGN BUDGET PROPOSAL

TOTAL ALLOCATION 55,102,755

TABLE OF CONTENTS

SUMMARY BY MDAs 1

TOTAL OVERHEAD 14,812,364

TOTAL RECURRENT 55,102,755

TOTAL CAPITAL 0

22021008 SUBSCRIPTION TO PROFESSIONAL BODIES 491,089

TOTAL PERSONNEL 40,290,392

220210 MISCELLANEOUS 703,895

22021006 POSTAGES & COURIER SERVICES 212,805

220208 FUEL & LUBRICANTS - GENERAL 668,994

22020803 PLANT / GENERATOR FUEL COST 668,994